[PEB] QoQ TTM 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- -7.17%
YoY- -12.76%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
TTM Result
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Revenue 69,979 91,287 108,394 109,614 133,585 146,585 168,768 -44.36%
PBT 28,037 33,985 36,151 36,726 39,994 42,165 47,845 -29.95%
Tax -10,877 -11,914 -12,773 -11,148 -12,439 -12,967 -13,678 -14.15%
NP 17,160 22,071 23,378 25,578 27,555 29,198 34,167 -36.78%
-
NP to SH 17,160 22,071 23,378 25,578 27,555 29,198 34,167 -36.78%
-
Tax Rate 38.80% 35.06% 35.33% 30.35% 31.10% 30.75% 28.59% -
Total Cost 52,819 69,216 85,016 84,036 106,030 117,387 134,601 -46.36%
-
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 24.52% 24.18% 21.57% 23.33% 20.63% 19.92% 20.24% -
ROE 12.20% 16.00% 18.18% 19.96% 23.02% 25.73% 31.44% -
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 108.43 141.63 168.63 171.17 208.73 228.99 263.52 -44.64%
EPS 26.59 34.24 36.37 39.94 43.06 45.61 53.35 -37.11%
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 101.42 132.30 157.09 158.86 193.60 212.44 244.59 -44.36%
EPS 24.87 31.99 33.88 37.07 39.93 42.32 49.52 -36.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.038 1.9991 1.8632 1.8571 1.7344 1.6449 1.5751 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 1.16 1.04 0.75 0.79 0.60 0.60 0.54 66.40%
P/EPS 4.74 4.29 3.46 3.38 2.90 3.00 2.64 47.67%
EY 21.10 23.29 28.86 29.59 34.44 33.29 37.84 -32.22%
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 1.11 0.90 0.83 0.76 0.56 0.69 0.66 41.37%
P/EPS 4.51 3.74 3.85 3.25 2.69 3.49 3.28 23.62%
EY 22.16 26.75 25.98 30.72 37.12 28.69 30.49 -19.14%
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