[PEB] QoQ Quarter Result on 31-May-2013 [#4]

Stock
[PEB] PIMPINAN EHSAN BERHAD
Announcement Date
23-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
31-May-2013 [#4]
Profit Trend
QoQ- -3.25%
YoY- 147.85%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
Quarter Result
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Revenue 25,037 24,970 22,953 36,654 49,008 37,970 45,136 -32.56%
PBT 8,858 8,710 7,393 11,765 12,126 10,881 13,073 -22.91%
Tax -2,435 -2,547 -2,528 -3,638 -3,726 -3,075 -3,239 -17.36%
NP 6,423 6,163 4,865 8,127 8,400 7,806 9,834 -24.78%
-
NP to SH 6,423 6,163 4,865 8,127 8,400 7,806 9,834 -24.78%
-
Tax Rate 27.49% 29.24% 34.19% 30.92% 30.73% 28.26% 24.78% -
Total Cost 18,614 18,807 18,088 28,527 40,608 30,164 35,302 -34.80%
-
Net Worth 128,139 119,676 113,495 108,680 100,518 92,147 64,016 59.03%
Dividend
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Net Worth 128,139 119,676 113,495 108,680 100,518 92,147 64,016 59.03%
NOSH 64,037 63,997 64,013 64,042 64,024 64,036 64,016 0.02%
Ratio Analysis
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
NP Margin 25.65% 24.68% 21.20% 22.17% 17.14% 20.56% 21.79% -
ROE 5.01% 5.15% 4.29% 7.48% 8.36% 8.47% 15.36% -
Per Share
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 39.10 39.02 35.86 57.23 76.55 59.29 70.51 -32.57%
EPS 10.03 9.63 7.60 12.69 13.12 12.19 9.80 1.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.001 1.87 1.773 1.697 1.57 1.439 1.00 58.99%
Adjusted Per Share Value based on latest NOSH - 64,042
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 36.29 36.19 33.27 53.12 71.03 55.03 65.41 -32.55%
EPS 9.31 8.93 7.05 11.78 12.17 11.31 14.25 -24.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8571 1.7344 1.6449 1.5751 1.4568 1.3355 0.9278 59.02%
Price Multiplier on Financial Quarter End Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 1.35 1.25 1.37 1.41 0.47 0.50 0.41 -
P/RPS 3.45 3.20 3.82 2.46 0.61 0.84 0.58 229.36%
P/EPS 13.46 12.98 18.03 11.11 3.58 4.10 2.67 194.87%
EY 7.43 7.70 5.55 9.00 27.91 24.38 37.47 -66.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.67 0.77 0.83 0.30 0.35 0.41 38.86%
Price Multiplier on Announcement Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 22/04/14 28/01/14 28/10/13 23/07/13 23/04/13 29/01/13 24/10/12 -
Price 1.30 1.16 1.59 1.75 0.50 0.475 0.35 -
P/RPS 3.33 2.97 4.43 3.06 0.65 0.80 0.50 255.21%
P/EPS 12.96 12.05 20.92 13.79 3.81 3.90 2.28 219.51%
EY 7.72 8.30 4.78 7.25 26.24 25.66 43.89 -68.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.62 0.90 1.03 0.32 0.33 0.35 51.25%

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