[PEB] QoQ TTM Result on 31-Aug-2014 [#1]

Stock
[PEB] PIMPINAN EHSAN BERHAD
Announcement Date
17-Oct-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2015
Quarter
31-Aug-2014 [#1]
Profit Trend
QoQ- -5.59%
YoY- -24.41%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
TTM Result
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Revenue 25,017 48,407 69,979 91,287 108,394 109,614 133,585 -67.30%
PBT 15,022 22,024 28,037 33,985 36,151 36,726 39,994 -47.97%
Tax -7,892 -10,093 -10,877 -11,914 -12,773 -11,148 -12,439 -26.18%
NP 7,130 11,931 17,160 22,071 23,378 25,578 27,555 -59.42%
-
NP to SH 7,130 11,931 17,160 22,071 23,378 25,578 27,555 -59.42%
-
Tax Rate 52.54% 45.83% 38.80% 35.06% 35.33% 30.35% 31.10% -
Total Cost 17,887 36,476 52,819 69,216 85,016 84,036 106,030 -69.50%
-
Net Worth 143,776 142,241 140,624 137,936 128,561 128,139 119,676 13.02%
Dividend
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Net Worth 143,776 142,241 140,624 137,936 128,561 128,139 119,676 13.02%
NOSH 65,086 64,891 64,536 64,456 64,280 64,037 63,997 1.13%
Ratio Analysis
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
NP Margin 28.50% 24.65% 24.52% 24.18% 21.57% 23.33% 20.63% -
ROE 4.96% 8.39% 12.20% 16.00% 18.18% 19.96% 23.02% -
Per Share
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
RPS 38.44 74.60 108.43 141.63 168.63 171.17 208.73 -67.66%
EPS 10.95 18.39 26.59 34.24 36.37 39.94 43.06 -59.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.209 2.192 2.179 2.14 2.00 2.001 1.87 11.75%
Adjusted Per Share Value based on latest NOSH - 64,456
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
RPS 36.19 70.03 101.24 132.06 156.81 158.57 193.25 -67.30%
EPS 10.31 17.26 24.82 31.93 33.82 37.00 39.86 -59.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0799 2.0577 2.0343 1.9955 1.8598 1.8537 1.7313 13.02%
Price Multiplier on Financial Quarter End Date
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Date 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 -
Price 1.12 1.14 1.26 1.47 1.26 1.35 1.25 -
P/RPS 2.91 1.53 1.16 1.04 0.75 0.79 0.60 186.79%
P/EPS 10.22 6.20 4.74 4.29 3.46 3.38 2.90 131.75%
EY 9.78 16.13 21.10 23.29 28.86 29.59 34.44 -56.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.52 0.58 0.69 0.63 0.67 0.67 -16.64%
Price Multiplier on Announcement Date
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Date 30/07/15 29/04/15 27/01/15 17/10/14 24/07/14 22/04/14 28/01/14 -
Price 1.03 1.18 1.20 1.28 1.40 1.30 1.16 -
P/RPS 2.68 1.58 1.11 0.90 0.83 0.76 0.56 184.25%
P/EPS 9.40 6.42 4.51 3.74 3.85 3.25 2.69 130.45%
EY 10.64 15.58 22.16 26.75 25.98 30.72 37.12 -56.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.54 0.55 0.60 0.70 0.65 0.62 -16.87%

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