[PEB] QoQ TTM Result on 28-Feb-2018 [#3]

Announcement Date
26-Apr-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2018
Quarter
28-Feb-2018 [#3]
Profit Trend
QoQ- 98.42%
YoY- 16.88%
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 28/02/18 31/12/17 30/11/17 30/09/17 CAGR
Revenue 46,309 87,454 109,835 148,253 63,526 112,809 60,799 -23.83%
PBT 146,656 157,021 26,674 34,023 18,136 28,089 15,079 872.58%
Tax -2,410 -6,326 -7,806 -9,098 -5,574 -8,017 -2,863 -15.82%
NP 144,246 150,695 18,868 24,925 12,562 20,072 12,216 1080.79%
-
NP to SH 144,246 150,695 18,868 24,925 12,562 20,072 12,216 1080.79%
-
Tax Rate 1.64% 4.03% 29.26% 26.74% 30.73% 28.54% 18.99% -
Total Cost -97,937 -63,241 90,967 123,328 50,964 92,737 48,583 -301.58%
-
Net Worth 72,581 72,581 0 203,919 0 197,123 0 -
Dividend
30/09/18 30/06/18 31/03/18 28/02/18 31/12/17 30/11/17 30/09/17 CAGR
Div 134,793 134,793 - - - - - -
Div Payout % 93.45% 89.45% - - - - - -
Equity
30/09/18 30/06/18 31/03/18 28/02/18 31/12/17 30/11/17 30/09/17 CAGR
Net Worth 72,581 72,581 0 203,919 0 197,123 0 -
NOSH 69,125 69,125 69,125 69,125 68,756 69,059 68,585 0.78%
Ratio Analysis
30/09/18 30/06/18 31/03/18 28/02/18 31/12/17 30/11/17 30/09/17 CAGR
NP Margin 311.49% 172.31% 17.18% 16.81% 19.77% 17.79% 20.09% -
ROE 198.74% 207.62% 0.00% 12.22% 0.00% 10.18% 0.00% -
Per Share
30/09/18 30/06/18 31/03/18 28/02/18 31/12/17 30/11/17 30/09/17 CAGR
RPS 66.99 126.52 158.89 214.47 92.39 164.07 88.65 -24.43%
EPS 208.67 218.00 27.30 36.06 18.27 29.19 17.81 1071.64%
DPS 195.00 195.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.05 0.00 2.95 0.00 2.867 0.00 -
Adjusted Per Share Value based on latest NOSH - 69,125
30/09/18 30/06/18 31/03/18 28/02/18 31/12/17 30/11/17 30/09/17 CAGR
RPS 66.99 126.52 158.89 214.47 91.90 163.20 87.96 -23.84%
EPS 208.67 218.00 27.30 36.06 18.17 29.04 17.67 1080.92%
DPS 195.00 195.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.05 0.00 2.95 0.00 2.8517 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 28/02/18 31/12/17 30/11/17 30/09/17 CAGR
Date 28/09/18 29/06/18 30/03/18 28/02/18 29/12/17 30/11/17 29/09/17 -
Price 0.75 0.705 2.50 2.34 2.35 2.35 1.85 -
P/RPS 1.12 0.56 1.57 1.09 2.54 1.43 2.09 -46.41%
P/EPS 0.36 0.32 9.16 6.49 12.86 8.05 10.39 -96.53%
EY 278.23 309.22 10.92 15.41 7.77 12.42 9.63 2789.20%
DY 260.00 276.60 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.67 0.00 0.79 0.00 0.82 0.00 -
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 28/02/18 31/12/17 30/11/17 30/09/17 CAGR
Date 27/11/18 06/08/18 31/05/18 26/04/18 - 25/01/18 - -
Price 0.76 0.81 2.40 2.43 0.00 2.43 0.00 -
P/RPS 1.13 0.64 1.51 1.13 0.00 1.48 0.00 -
P/EPS 0.36 0.37 8.79 6.74 0.00 8.32 0.00 -
EY 274.57 269.14 11.37 14.84 0.00 12.01 0.00 -
DY 256.58 240.74 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.77 0.00 0.82 0.00 0.85 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