[PEB] QoQ TTM Result on 31-Aug-2013 [#1]

Stock
[PEB] PIMPINAN EHSAN BERHAD
Announcement Date
28-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
31-Aug-2013 [#1]
Profit Trend
QoQ- -14.54%
YoY- 24.79%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
TTM Result
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Revenue 108,394 109,614 133,585 146,585 168,768 172,324 135,413 -13.80%
PBT 36,151 36,726 39,994 42,165 47,845 44,466 32,962 6.35%
Tax -12,773 -11,148 -12,439 -12,967 -13,678 -15,147 -11,804 5.40%
NP 23,378 25,578 27,555 29,198 34,167 29,319 21,158 6.88%
-
NP to SH 23,378 25,578 27,555 29,198 34,167 29,319 21,158 6.88%
-
Tax Rate 35.33% 30.35% 31.10% 30.75% 28.59% 34.06% 35.81% -
Total Cost 85,016 84,036 106,030 117,387 134,601 143,005 114,255 -17.90%
-
Net Worth 128,561 128,139 119,676 113,495 108,680 100,518 92,147 24.88%
Dividend
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Net Worth 128,561 128,139 119,676 113,495 108,680 100,518 92,147 24.88%
NOSH 64,280 64,037 63,997 64,013 64,042 64,024 64,036 0.25%
Ratio Analysis
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
NP Margin 21.57% 23.33% 20.63% 19.92% 20.24% 17.01% 15.62% -
ROE 18.18% 19.96% 23.02% 25.73% 31.44% 29.17% 22.96% -
Per Share
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 168.63 171.17 208.73 228.99 263.52 269.15 211.46 -14.01%
EPS 36.37 39.94 43.06 45.61 53.35 45.79 33.04 6.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.001 1.87 1.773 1.697 1.57 1.439 24.56%
Adjusted Per Share Value based on latest NOSH - 64,013
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 157.09 158.86 193.60 212.44 244.59 249.74 196.25 -13.80%
EPS 33.88 37.07 39.93 42.32 49.52 42.49 30.66 6.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8632 1.8571 1.7344 1.6449 1.5751 1.4568 1.3355 24.88%
Price Multiplier on Financial Quarter End Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 -
Price 1.26 1.35 1.25 1.37 1.41 0.47 0.50 -
P/RPS 0.75 0.79 0.60 0.60 0.54 0.17 0.24 113.89%
P/EPS 3.46 3.38 2.90 3.00 2.64 1.03 1.51 73.89%
EY 28.86 29.59 34.44 33.29 37.84 97.43 66.08 -42.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.67 0.67 0.77 0.83 0.30 0.35 48.02%
Price Multiplier on Announcement Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 24/07/14 22/04/14 28/01/14 28/10/13 23/07/13 23/04/13 29/01/13 -
Price 1.40 1.30 1.16 1.59 1.75 0.50 0.475 -
P/RPS 0.83 0.76 0.56 0.69 0.66 0.19 0.22 142.54%
P/EPS 3.85 3.25 2.69 3.49 3.28 1.09 1.44 92.74%
EY 25.98 30.72 37.12 28.69 30.49 91.59 69.56 -48.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.65 0.62 0.90 1.03 0.32 0.33 65.16%

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