[PEB] QoQ Cumulative Quarter Result on 31-May-2014 [#4]

Stock
[PEB] PIMPINAN EHSAN BERHAD
Announcement Date
24-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
31-May-2014 [#4]
Profit Trend
QoQ- 33.96%
YoY- -31.59%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
Cumulative Result
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Revenue 12,973 9,508 5,846 108,394 72,960 47,923 22,953 -31.71%
PBT 10,834 7,986 5,227 36,151 24,962 16,103 7,393 29.10%
Tax -4,830 -3,179 -1,669 -12,773 -7,510 -5,075 -2,528 54.15%
NP 6,004 4,807 3,558 23,378 17,452 11,028 4,865 15.09%
-
NP to SH 6,004 4,807 3,558 23,378 17,452 11,028 4,865 15.09%
-
Tax Rate 44.58% 39.81% 31.93% 35.33% 30.09% 31.52% 34.19% -
Total Cost 6,969 4,701 2,288 85,016 55,508 36,895 18,088 -47.14%
-
Net Worth 142,432 140,975 137,936 134,082 128,105 119,758 113,495 16.39%
Dividend
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Net Worth 142,432 140,975 137,936 134,082 128,105 119,758 113,495 16.39%
NOSH 64,978 64,697 64,456 64,277 64,020 64,041 64,013 1.00%
Ratio Analysis
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
NP Margin 46.28% 50.56% 60.86% 21.57% 23.92% 23.01% 21.20% -
ROE 4.22% 3.41% 2.58% 17.44% 13.62% 9.21% 4.29% -
Per Share
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 19.97 14.70 9.07 168.63 113.96 74.83 35.86 -32.38%
EPS 9.24 7.43 5.52 36.37 27.26 17.22 7.60 13.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.192 2.179 2.14 2.086 2.001 1.87 1.773 15.23%
Adjusted Per Share Value based on latest NOSH - 64,280
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 18.80 13.78 8.47 157.09 105.74 69.45 33.27 -31.72%
EPS 8.70 6.97 5.16 33.88 25.29 15.98 7.05 15.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0642 2.0431 1.9991 1.9432 1.8566 1.7356 1.6449 16.39%
Price Multiplier on Financial Quarter End Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 -
Price 1.14 1.26 1.47 1.26 1.35 1.25 1.37 -
P/RPS 5.71 8.57 16.21 0.75 1.18 1.67 3.82 30.82%
P/EPS 12.34 16.96 26.63 3.46 4.95 7.26 18.03 -22.39%
EY 8.11 5.90 3.76 28.87 20.19 13.78 5.55 28.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.58 0.69 0.60 0.67 0.67 0.77 -23.08%
Price Multiplier on Announcement Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 29/04/15 27/01/15 17/10/14 24/07/14 22/04/14 28/01/14 28/10/13 -
Price 1.18 1.20 1.28 1.40 1.30 1.16 1.59 -
P/RPS 5.91 8.17 14.11 0.83 1.14 1.55 4.43 21.25%
P/EPS 12.77 16.15 23.19 3.85 4.77 6.74 20.92 -28.10%
EY 7.83 6.19 4.31 25.98 20.97 14.84 4.78 39.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.55 0.60 0.67 0.65 0.62 0.90 -28.92%

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