[PEB] QoQ Cumulative Quarter Result on 31-Aug-2013 [#1]

Stock
[PEB] PIMPINAN EHSAN BERHAD
Announcement Date
28-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
31-Aug-2013 [#1]
Profit Trend
QoQ- -85.76%
YoY- -50.53%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
Cumulative Result
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Revenue 108,394 72,960 47,923 22,953 168,768 132,114 83,106 19.39%
PBT 36,151 24,962 16,103 7,393 47,848 36,079 23,953 31.60%
Tax -12,773 -7,510 -5,075 -2,528 -13,677 -10,039 -6,313 60.03%
NP 23,378 17,452 11,028 4,865 34,171 26,040 17,640 20.67%
-
NP to SH 23,378 17,452 11,028 4,865 34,171 26,040 17,640 20.67%
-
Tax Rate 35.33% 30.09% 31.52% 34.19% 28.58% 27.83% 26.36% -
Total Cost 85,016 55,508 36,895 18,088 134,597 106,074 65,466 19.04%
-
Net Worth 134,082 128,105 119,758 113,495 108,653 100,523 92,137 28.44%
Dividend
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Net Worth 134,082 128,105 119,758 113,495 108,653 100,523 92,137 28.44%
NOSH 64,277 64,020 64,041 64,013 64,026 64,027 64,029 0.25%
Ratio Analysis
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
NP Margin 21.57% 23.92% 23.01% 21.20% 20.25% 19.71% 21.23% -
ROE 17.44% 13.62% 9.21% 4.29% 31.45% 25.90% 19.15% -
Per Share
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 168.63 113.96 74.83 35.86 263.59 206.34 129.79 19.08%
EPS 36.37 27.26 17.22 7.60 53.37 40.67 27.55 20.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.086 2.001 1.87 1.773 1.697 1.57 1.439 28.11%
Adjusted Per Share Value based on latest NOSH - 64,013
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 156.81 105.55 69.33 33.21 244.15 191.12 120.23 19.39%
EPS 33.82 25.25 15.95 7.04 49.43 37.67 25.52 20.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9397 1.8532 1.7325 1.6419 1.5718 1.4542 1.3329 28.44%
Price Multiplier on Financial Quarter End Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 -
Price 1.26 1.35 1.25 1.37 1.41 0.47 0.50 -
P/RPS 0.75 1.18 1.67 3.82 0.53 0.23 0.39 54.70%
P/EPS 3.46 4.95 7.26 18.03 2.64 1.16 1.81 54.08%
EY 28.87 20.19 13.78 5.55 37.85 86.53 55.10 -35.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.67 0.67 0.77 0.83 0.30 0.35 43.28%
Price Multiplier on Announcement Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 24/07/14 22/04/14 28/01/14 28/10/13 23/07/13 23/04/13 29/01/13 -
Price 1.40 1.30 1.16 1.59 1.75 0.50 0.475 -
P/RPS 0.83 1.14 1.55 4.43 0.66 0.24 0.37 71.44%
P/EPS 3.85 4.77 6.74 20.92 3.28 1.23 1.72 71.19%
EY 25.98 20.97 14.84 4.78 30.50 81.34 58.00 -41.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.65 0.62 0.90 1.03 0.32 0.33 60.40%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment