[PEB] QoQ TTM Result on 28-Feb-2015 [#3]

Stock
[PEB] PIMPINAN EHSAN BERHAD
Announcement Date
29-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2015
Quarter
28-Feb-2015 [#3]
Profit Trend
QoQ- -30.47%
YoY- -53.35%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
TTM Result
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Revenue 43,968 35,794 25,017 48,407 69,979 91,287 108,394 -45.17%
PBT 14,723 15,594 15,022 22,024 28,037 33,985 36,151 -45.02%
Tax -7,276 -8,394 -7,892 -10,093 -10,877 -11,914 -12,773 -31.25%
NP 7,447 7,200 7,130 11,931 17,160 22,071 23,378 -53.32%
-
NP to SH 7,447 7,200 7,130 11,931 17,160 22,071 23,378 -53.32%
-
Tax Rate 49.42% 53.83% 52.54% 45.83% 38.80% 35.06% 35.33% -
Total Cost 36,521 28,594 17,887 36,476 52,819 69,216 85,016 -43.03%
-
Net Worth 151,947 148,866 143,776 142,241 140,624 137,936 128,561 11.77%
Dividend
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Net Worth 151,947 148,866 143,776 142,241 140,624 137,936 128,561 11.77%
NOSH 66,035 65,724 65,086 64,891 64,536 64,456 64,280 1.81%
Ratio Analysis
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
NP Margin 16.94% 20.12% 28.50% 24.65% 24.52% 24.18% 21.57% -
ROE 4.90% 4.84% 4.96% 8.39% 12.20% 16.00% 18.18% -
Per Share
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
RPS 66.58 54.46 38.44 74.60 108.43 141.63 168.63 -46.15%
EPS 11.28 10.95 10.95 18.39 26.59 34.24 36.37 -54.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.301 2.265 2.209 2.192 2.179 2.14 2.00 9.78%
Adjusted Per Share Value based on latest NOSH - 64,891
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
RPS 63.61 51.78 36.19 70.03 101.24 132.06 156.81 -45.17%
EPS 10.77 10.42 10.31 17.26 24.82 31.93 33.82 -53.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1981 2.1536 2.0799 2.0577 2.0343 1.9955 1.8598 11.77%
Price Multiplier on Financial Quarter End Date
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Date 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 -
Price 1.34 0.845 1.12 1.14 1.26 1.47 1.26 -
P/RPS 2.01 1.55 2.91 1.53 1.16 1.04 0.75 92.82%
P/EPS 11.88 7.71 10.22 6.20 4.74 4.29 3.46 127.42%
EY 8.42 12.96 9.78 16.13 21.10 23.29 28.86 -55.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.37 0.51 0.52 0.58 0.69 0.63 -5.35%
Price Multiplier on Announcement Date
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Date 27/01/16 27/10/15 30/07/15 29/04/15 27/01/15 17/10/14 24/07/14 -
Price 1.21 1.59 1.03 1.18 1.20 1.28 1.40 -
P/RPS 1.82 2.92 2.68 1.58 1.11 0.90 0.83 68.70%
P/EPS 10.73 14.51 9.40 6.42 4.51 3.74 3.85 97.91%
EY 9.32 6.89 10.64 15.58 22.16 26.75 25.98 -49.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.70 0.47 0.54 0.55 0.60 0.70 -16.91%

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