[PEB] QoQ Cumulative Quarter Result on 31-May-2012 [#4]

Stock
[PEB] PIMPINAN EHSAN BERHAD
Announcement Date
30-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
31-May-2012 [#4]
Profit Trend
QoQ- 31.26%
YoY- 1152.0%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
Cumulative Result
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Revenue 132,114 83,106 45,136 88,024 47,814 35,717 16,851 295.14%
PBT 36,079 23,953 13,073 19,937 11,550 10,928 1,082 938.19%
Tax -10,039 -6,313 -3,239 -6,165 -1,058 -675 -874 409.83%
NP 26,040 17,640 9,834 13,772 10,492 10,253 208 2409.93%
-
NP to SH 26,040 17,640 9,834 13,772 10,492 10,253 208 2409.93%
-
Tax Rate 27.83% 26.36% 24.78% 30.92% 9.16% 6.18% 80.78% -
Total Cost 106,074 65,466 35,302 74,252 37,322 25,464 16,643 244.14%
-
Net Worth 100,523 92,137 64,016 74,462 71,184 70,957 34,527 104.02%
Dividend
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Net Worth 100,523 92,137 64,016 74,462 71,184 70,957 34,527 104.02%
NOSH 64,027 64,029 64,016 64,026 64,014 64,041 138,666 -40.28%
Ratio Analysis
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
NP Margin 19.71% 21.23% 21.79% 15.65% 21.94% 28.71% 1.23% -
ROE 25.90% 19.15% 15.36% 18.50% 14.74% 14.45% 0.60% -
Per Share
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 206.34 129.79 70.51 137.48 74.69 55.77 12.15 561.84%
EPS 40.67 27.55 9.80 21.51 16.39 16.01 0.15 4103.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.439 1.00 1.163 1.112 1.108 0.249 241.68%
Adjusted Per Share Value based on latest NOSH - 64,042
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 191.12 120.23 65.30 127.34 69.17 51.67 24.38 295.11%
EPS 37.67 25.52 14.23 19.92 15.18 14.83 0.30 2414.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4542 1.3329 0.9261 1.0772 1.0298 1.0265 0.4995 104.02%
Price Multiplier on Financial Quarter End Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 -
Price 0.47 0.50 0.41 0.08 0.08 0.08 0.08 -
P/RPS 0.23 0.39 0.58 0.06 0.11 0.14 0.66 -50.51%
P/EPS 1.16 1.81 2.67 0.37 0.49 0.50 53.33 -92.22%
EY 86.53 55.10 37.47 268.88 204.88 200.13 1.88 1187.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.35 0.41 0.07 0.07 0.07 0.32 -4.21%
Price Multiplier on Announcement Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 23/04/13 29/01/13 24/10/12 30/07/12 24/04/12 30/01/12 24/10/11 -
Price 0.50 0.475 0.35 0.40 0.08 0.08 0.08 -
P/RPS 0.24 0.37 0.50 0.29 0.11 0.14 0.66 -49.08%
P/EPS 1.23 1.72 2.28 1.86 0.49 0.50 53.33 -91.91%
EY 81.34 58.00 43.89 53.77 204.88 200.13 1.88 1135.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.33 0.35 0.34 0.07 0.07 0.32 0.00%

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