[PEB] QoQ TTM Result on 31-Aug-2012 [#1]

Stock
[PEB] PIMPINAN EHSAN BERHAD
Announcement Date
24-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
31-Aug-2012 [#1]
Profit Trend
QoQ- 69.9%
YoY- 2115.63%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
TTM Result
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Revenue 168,768 172,324 135,413 116,309 88,024 52,523 40,570 158.43%
PBT 47,845 44,466 32,962 31,927 19,936 13,054 13,624 130.86%
Tax -13,678 -15,147 -11,804 -8,530 -6,165 -2,192 -2,752 190.95%
NP 34,167 29,319 21,158 23,397 13,771 10,862 10,872 114.40%
-
NP to SH 34,167 29,319 21,158 23,397 13,771 10,862 10,872 114.40%
-
Tax Rate 28.59% 34.06% 35.81% 26.72% 30.92% 16.79% 20.20% -
Total Cost 134,601 143,005 114,255 92,912 74,253 41,661 29,698 173.62%
-
Net Worth 108,680 100,518 92,147 64,016 74,481 71,829 70,936 32.86%
Dividend
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Net Worth 108,680 100,518 92,147 64,016 74,481 71,829 70,936 32.86%
NOSH 64,042 64,024 64,036 64,016 64,042 64,594 64,021 0.02%
Ratio Analysis
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
NP Margin 20.24% 17.01% 15.62% 20.12% 15.64% 20.68% 26.80% -
ROE 31.44% 29.17% 22.96% 36.55% 18.49% 15.12% 15.33% -
Per Share
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 263.52 269.15 211.46 181.68 137.45 81.31 63.37 158.37%
EPS 53.35 45.79 33.04 36.55 21.50 16.82 16.98 114.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.697 1.57 1.439 1.00 1.163 1.112 1.108 32.83%
Adjusted Per Share Value based on latest NOSH - 64,016
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 244.59 249.74 196.25 168.56 127.57 76.12 58.80 158.42%
EPS 49.52 42.49 30.66 33.91 19.96 15.74 15.76 114.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5751 1.4568 1.3355 0.9278 1.0794 1.041 1.0281 32.86%
Price Multiplier on Financial Quarter End Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 -
Price 1.41 0.47 0.50 0.41 0.08 0.08 0.08 -
P/RPS 0.54 0.17 0.24 0.23 0.06 0.10 0.13 158.18%
P/EPS 2.64 1.03 1.51 1.12 0.37 0.48 0.47 215.65%
EY 37.84 97.43 66.08 89.14 268.78 210.20 212.27 -68.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.30 0.35 0.41 0.07 0.07 0.07 419.19%
Price Multiplier on Announcement Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 23/07/13 23/04/13 29/01/13 24/10/12 30/07/12 24/04/12 30/01/12 -
Price 1.75 0.50 0.475 0.35 0.40 0.08 0.08 -
P/RPS 0.66 0.19 0.22 0.19 0.29 0.10 0.13 195.10%
P/EPS 3.28 1.09 1.44 0.96 1.86 0.48 0.47 264.75%
EY 30.49 91.59 69.56 104.42 53.76 210.20 212.27 -72.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.32 0.33 0.35 0.34 0.07 0.07 499.49%

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