[PEB] QoQ 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- 1271.97%
YoY- 786.22%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
Quarter Result
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Revenue 49,008 37,970 45,136 40,210 12,097 18,866 16,851 103.88%
PBT 12,126 10,881 13,073 8,386 622 9,846 1,082 401.53%
Tax -3,726 -3,075 -3,239 -5,107 -383 199 -874 163.15%
NP 8,400 7,806 9,834 3,279 239 10,045 208 1079.74%
-
NP to SH 8,400 7,806 9,834 3,279 239 10,045 208 1079.74%
-
Tax Rate 30.73% 28.26% 24.78% 60.90% 61.58% -2.02% 80.78% -
Total Cost 40,608 30,164 35,302 36,931 11,858 8,821 16,643 81.33%
-
Net Worth 100,518 92,147 64,016 74,481 71,829 70,936 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 100,518 92,147 64,016 74,481 71,829 70,936 34,527 104.02%
NOSH 64,024 64,036 64,016 64,042 64,594 64,021 138,666 -40.29%
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 17.14% 20.56% 21.79% 8.15% 1.98% 53.24% 1.23% -
ROE 8.36% 8.47% 15.36% 4.40% 0.33% 14.16% 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 76.55 59.29 70.51 62.79 18.73 29.47 12.15 241.50%
EPS 13.12 12.19 9.80 5.12 0.37 15.69 0.15 1875.80%
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 70.90 54.93 65.30 58.17 17.50 27.29 24.38 103.87%
EPS 12.15 11.29 14.23 4.74 0.35 14.53 0.30 1081.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4542 1.3331 0.9261 1.0775 1.0391 1.0262 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 0.61 0.84 0.58 0.13 0.43 0.27 0.66 -5.12%
P/EPS 3.58 4.10 2.67 1.56 21.62 0.51 53.33 -83.50%
EY 27.91 24.38 37.47 64.00 4.63 196.13 1.88 505.03%
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 0.65 0.80 0.50 0.64 0.43 0.27 0.66 -1.01%
P/EPS 3.81 3.90 2.28 7.81 21.62 0.51 53.33 -82.81%
EY 26.24 25.66 43.89 12.80 4.63 196.13 1.88 480.63%
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