[PEB] QoQ TTM Result on 30-Nov-2014 [#2]

Stock
[PEB] PIMPINAN EHSAN BERHAD
Announcement Date
27-Jan-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2015
Quarter
30-Nov-2014 [#2]
Profit Trend
QoQ- -22.25%
YoY- -37.72%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
TTM Result
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Revenue 35,794 25,017 48,407 69,979 91,287 108,394 109,614 -52.48%
PBT 15,594 15,022 22,024 28,037 33,985 36,151 36,726 -43.41%
Tax -8,394 -7,892 -10,093 -10,877 -11,914 -12,773 -11,148 -17.19%
NP 7,200 7,130 11,931 17,160 22,071 23,378 25,578 -56.94%
-
NP to SH 7,200 7,130 11,931 17,160 22,071 23,378 25,578 -56.94%
-
Tax Rate 53.83% 52.54% 45.83% 38.80% 35.06% 35.33% 30.35% -
Total Cost 28,594 17,887 36,476 52,819 69,216 85,016 84,036 -51.16%
-
Net Worth 148,866 143,776 142,241 140,624 137,936 128,561 128,139 10.48%
Dividend
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Net Worth 148,866 143,776 142,241 140,624 137,936 128,561 128,139 10.48%
NOSH 65,724 65,086 64,891 64,536 64,456 64,280 64,037 1.74%
Ratio Analysis
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
NP Margin 20.12% 28.50% 24.65% 24.52% 24.18% 21.57% 23.33% -
ROE 4.84% 4.96% 8.39% 12.20% 16.00% 18.18% 19.96% -
Per Share
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
RPS 54.46 38.44 74.60 108.43 141.63 168.63 171.17 -53.29%
EPS 10.95 10.95 18.39 26.59 34.24 36.37 39.94 -57.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.265 2.209 2.192 2.179 2.14 2.00 2.001 8.58%
Adjusted Per Share Value based on latest NOSH - 64,536
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
RPS 51.88 36.26 70.16 101.42 132.30 157.09 158.86 -52.48%
EPS 10.43 10.33 17.29 24.87 31.99 33.88 37.07 -56.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1575 2.0837 2.0615 2.038 1.9991 1.8632 1.8571 10.48%
Price Multiplier on Financial Quarter End Date
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Date 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 -
Price 0.845 1.12 1.14 1.26 1.47 1.26 1.35 -
P/RPS 1.55 2.91 1.53 1.16 1.04 0.75 0.79 56.53%
P/EPS 7.71 10.22 6.20 4.74 4.29 3.46 3.38 73.02%
EY 12.96 9.78 16.13 21.10 23.29 28.86 29.59 -42.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.51 0.52 0.58 0.69 0.63 0.67 -32.61%
Price Multiplier on Announcement Date
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Date 27/10/15 30/07/15 29/04/15 27/01/15 17/10/14 24/07/14 22/04/14 -
Price 1.59 1.03 1.18 1.20 1.28 1.40 1.30 -
P/RPS 2.92 2.68 1.58 1.11 0.90 0.83 0.76 144.70%
P/EPS 14.51 9.40 6.42 4.51 3.74 3.85 3.25 170.39%
EY 6.89 10.64 15.58 22.16 26.75 25.98 30.72 -62.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.47 0.54 0.55 0.60 0.70 0.65 5.05%

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