[PEB] QoQ TTM Result on 29-Feb-2016 [#3]

Stock
[PEB] PIMPINAN EHSAN BERHAD
Announcement Date
21-Apr-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2016
Quarter
29-Feb-2016 [#3]
Profit Trend
QoQ- 12.14%
YoY- -30.01%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
TTM Result
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Revenue 43,772 44,743 50,501 52,342 43,968 35,794 25,017 45.05%
PBT 25,296 24,933 27,879 14,957 14,723 15,594 15,022 41.40%
Tax -3,326 -3,002 -3,902 -6,606 -7,276 -8,394 -7,892 -43.70%
NP 21,970 21,931 23,977 8,351 7,447 7,200 7,130 111.31%
-
NP to SH 21,970 21,931 23,977 8,351 7,447 7,200 7,130 111.31%
-
Tax Rate 13.15% 12.04% 14.00% 44.17% 49.42% 53.83% 52.54% -
Total Cost 21,802 22,812 26,524 43,991 36,521 28,594 17,887 14.06%
-
Net Worth 175,116 174,019 169,228 154,627 151,947 148,866 143,776 14.00%
Dividend
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Net Worth 175,116 174,019 169,228 154,627 151,947 148,866 143,776 14.00%
NOSH 67,456 67,606 65,694 66,392 66,035 65,724 65,086 2.40%
Ratio Analysis
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
NP Margin 50.19% 49.02% 47.48% 15.95% 16.94% 20.12% 28.50% -
ROE 12.55% 12.60% 14.17% 5.40% 4.90% 4.84% 4.96% -
Per Share
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
RPS 64.89 66.18 76.87 78.84 66.58 54.46 38.44 41.63%
EPS 32.57 32.44 36.50 12.58 11.28 10.95 10.95 106.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.596 2.574 2.576 2.329 2.301 2.265 2.209 11.32%
Adjusted Per Share Value based on latest NOSH - 66,392
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
RPS 63.44 64.84 73.19 75.86 63.72 51.88 36.26 45.04%
EPS 31.84 31.78 34.75 12.10 10.79 10.43 10.33 111.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5379 2.522 2.4526 2.241 2.2021 2.1575 2.0837 14.00%
Price Multiplier on Financial Quarter End Date
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Date 30/11/16 30/08/16 31/05/16 29/02/16 30/11/15 28/08/15 29/05/15 -
Price 1.99 1.87 1.64 1.36 1.34 0.845 1.12 -
P/RPS 3.07 2.83 2.13 1.73 2.01 1.55 2.91 3.62%
P/EPS 6.11 5.76 4.49 10.81 11.88 7.71 10.22 -28.96%
EY 16.37 17.35 22.25 9.25 8.42 12.96 9.78 40.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.73 0.64 0.58 0.58 0.37 0.51 31.50%
Price Multiplier on Announcement Date
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Date 25/01/17 27/10/16 29/07/16 21/04/16 27/01/16 27/10/15 30/07/15 -
Price 1.97 1.95 2.23 1.46 1.21 1.59 1.03 -
P/RPS 3.04 2.95 2.90 1.85 1.82 2.92 2.68 8.74%
P/EPS 6.05 6.01 6.11 11.61 10.73 14.51 9.40 -25.39%
EY 16.53 16.64 16.37 8.62 9.32 6.89 10.64 34.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.76 0.87 0.63 0.53 0.70 0.47 37.64%

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