[PEB] QoQ Quarter Result on 28-Feb-2014 [#3]

Stock
[PEB] PIMPINAN EHSAN BERHAD
Announcement Date
22-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
28-Feb-2014 [#3]
Profit Trend
QoQ- 4.22%
YoY- -23.54%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
Quarter Result
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Revenue 3,662 5,846 35,434 25,037 24,970 22,953 36,654 -78.43%
PBT 2,762 5,227 11,190 8,858 8,710 7,393 11,765 -61.91%
Tax -1,510 -1,669 -5,263 -2,435 -2,547 -2,528 -3,638 -44.32%
NP 1,252 3,558 5,927 6,423 6,163 4,865 8,127 -71.22%
-
NP to SH 1,252 3,558 5,927 6,423 6,163 4,865 8,127 -71.22%
-
Tax Rate 54.67% 31.93% 47.03% 27.49% 29.24% 34.19% 30.92% -
Total Cost 2,410 2,288 29,507 18,614 18,807 18,088 28,527 -80.71%
-
Net Worth 140,624 137,936 128,561 128,139 119,676 113,495 108,680 18.72%
Dividend
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Net Worth 140,624 137,936 128,561 128,139 119,676 113,495 108,680 18.72%
NOSH 64,536 64,456 64,280 64,037 63,997 64,013 64,042 0.51%
Ratio Analysis
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
NP Margin 34.19% 60.86% 16.73% 25.65% 24.68% 21.20% 22.17% -
ROE 0.89% 2.58% 4.61% 5.01% 5.15% 4.29% 7.48% -
Per Share
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 5.67 9.07 55.12 39.10 39.02 35.86 57.23 -78.55%
EPS 1.94 5.52 9.22 10.03 9.63 7.60 12.69 -71.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.179 2.14 2.00 2.001 1.87 1.773 1.697 18.11%
Adjusted Per Share Value based on latest NOSH - 64,037
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 5.30 8.46 51.26 36.22 36.12 33.21 53.03 -78.43%
EPS 1.81 5.15 8.57 9.29 8.92 7.04 11.76 -71.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0343 1.9955 1.8598 1.8537 1.7313 1.6419 1.5722 18.72%
Price Multiplier on Financial Quarter End Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 -
Price 1.26 1.47 1.26 1.35 1.25 1.37 1.41 -
P/RPS 22.21 16.21 2.29 3.45 3.20 3.82 2.46 333.00%
P/EPS 64.95 26.63 13.67 13.46 12.98 18.03 11.11 224.17%
EY 1.54 3.76 7.32 7.43 7.70 5.55 9.00 -69.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.69 0.63 0.67 0.67 0.77 0.83 -21.23%
Price Multiplier on Announcement Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 27/01/15 17/10/14 24/07/14 22/04/14 28/01/14 28/10/13 23/07/13 -
Price 1.20 1.28 1.40 1.30 1.16 1.59 1.75 -
P/RPS 21.15 14.11 2.54 3.33 2.97 4.43 3.06 262.42%
P/EPS 61.86 23.19 15.18 12.96 12.05 20.92 13.79 171.74%
EY 1.62 4.31 6.59 7.72 8.30 4.78 7.25 -63.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.60 0.70 0.65 0.62 0.90 1.03 -34.15%

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