[PEB] QoQ TTM Result on 30-Nov-2013 [#2]

Stock
[PEB] PIMPINAN EHSAN BERHAD
Announcement Date
28-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
30-Nov-2013 [#2]
Profit Trend
QoQ- -5.63%
YoY- 30.23%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
TTM Result
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Revenue 91,287 108,394 109,614 133,585 146,585 168,768 172,324 -34.45%
PBT 33,985 36,151 36,726 39,994 42,165 47,845 44,466 -16.36%
Tax -11,914 -12,773 -11,148 -12,439 -12,967 -13,678 -15,147 -14.75%
NP 22,071 23,378 25,578 27,555 29,198 34,167 29,319 -17.20%
-
NP to SH 22,071 23,378 25,578 27,555 29,198 34,167 29,319 -17.20%
-
Tax Rate 35.06% 35.33% 30.35% 31.10% 30.75% 28.59% 34.06% -
Total Cost 69,216 85,016 84,036 106,030 117,387 134,601 143,005 -38.27%
-
Net Worth 137,936 128,561 128,139 119,676 113,495 108,680 100,518 23.41%
Dividend
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Net Worth 137,936 128,561 128,139 119,676 113,495 108,680 100,518 23.41%
NOSH 64,456 64,280 64,037 63,997 64,013 64,042 64,024 0.44%
Ratio Analysis
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
NP Margin 24.18% 21.57% 23.33% 20.63% 19.92% 20.24% 17.01% -
ROE 16.00% 18.18% 19.96% 23.02% 25.73% 31.44% 29.17% -
Per Share
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 141.63 168.63 171.17 208.73 228.99 263.52 269.15 -34.74%
EPS 34.24 36.37 39.94 43.06 45.61 53.35 45.79 -17.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.14 2.00 2.001 1.87 1.773 1.697 1.57 22.86%
Adjusted Per Share Value based on latest NOSH - 63,997
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 132.06 156.81 158.57 193.25 212.06 244.15 249.29 -34.45%
EPS 31.93 33.82 37.00 39.86 42.24 49.43 42.41 -17.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9955 1.8598 1.8537 1.7313 1.6419 1.5722 1.4542 23.41%
Price Multiplier on Financial Quarter End Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 -
Price 1.47 1.26 1.35 1.25 1.37 1.41 0.47 -
P/RPS 1.04 0.75 0.79 0.60 0.60 0.54 0.17 233.39%
P/EPS 4.29 3.46 3.38 2.90 3.00 2.64 1.03 158.19%
EY 23.29 28.86 29.59 34.44 33.29 37.84 97.43 -61.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.63 0.67 0.67 0.77 0.83 0.30 73.97%
Price Multiplier on Announcement Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 17/10/14 24/07/14 22/04/14 28/01/14 28/10/13 23/07/13 23/04/13 -
Price 1.28 1.40 1.30 1.16 1.59 1.75 0.50 -
P/RPS 0.90 0.83 0.76 0.56 0.69 0.66 0.19 181.25%
P/EPS 3.74 3.85 3.25 2.69 3.49 3.28 1.09 126.98%
EY 26.75 25.98 30.72 37.12 28.69 30.49 91.59 -55.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.70 0.65 0.62 0.90 1.03 0.32 51.88%

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