[PEB] QoQ TTM Result on 31-May-2013 [#4]

Stock
[PEB] PIMPINAN EHSAN BERHAD
Announcement Date
23-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
31-May-2013 [#4]
Profit Trend
QoQ- 16.54%
YoY- 148.11%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
TTM Result
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Revenue 109,614 133,585 146,585 168,768 172,324 135,413 116,309 -3.88%
PBT 36,726 39,994 42,165 47,845 44,466 32,962 31,927 9.81%
Tax -11,148 -12,439 -12,967 -13,678 -15,147 -11,804 -8,530 19.59%
NP 25,578 27,555 29,198 34,167 29,319 21,158 23,397 6.13%
-
NP to SH 25,578 27,555 29,198 34,167 29,319 21,158 23,397 6.13%
-
Tax Rate 30.35% 31.10% 30.75% 28.59% 34.06% 35.81% 26.72% -
Total Cost 84,036 106,030 117,387 134,601 143,005 114,255 92,912 -6.49%
-
Net Worth 128,139 119,676 113,495 108,680 100,518 92,147 64,016 59.03%
Dividend
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Net Worth 128,139 119,676 113,495 108,680 100,518 92,147 64,016 59.03%
NOSH 64,037 63,997 64,013 64,042 64,024 64,036 64,016 0.02%
Ratio Analysis
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
NP Margin 23.33% 20.63% 19.92% 20.24% 17.01% 15.62% 20.12% -
ROE 19.96% 23.02% 25.73% 31.44% 29.17% 22.96% 36.55% -
Per Share
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 171.17 208.73 228.99 263.52 269.15 211.46 181.68 -3.90%
EPS 39.94 43.06 45.61 53.35 45.79 33.04 36.55 6.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.001 1.87 1.773 1.697 1.57 1.439 1.00 58.99%
Adjusted Per Share Value based on latest NOSH - 64,042
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 158.86 193.60 212.44 244.59 249.74 196.25 168.56 -3.88%
EPS 37.07 39.93 42.32 49.52 42.49 30.66 33.91 6.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8571 1.7344 1.6449 1.5751 1.4568 1.3355 0.9278 59.02%
Price Multiplier on Financial Quarter End Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 1.35 1.25 1.37 1.41 0.47 0.50 0.41 -
P/RPS 0.79 0.60 0.60 0.54 0.17 0.24 0.23 128.16%
P/EPS 3.38 2.90 3.00 2.64 1.03 1.51 1.12 109.25%
EY 29.59 34.44 33.29 37.84 97.43 66.08 89.14 -52.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.67 0.77 0.83 0.30 0.35 0.41 38.86%
Price Multiplier on Announcement Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 22/04/14 28/01/14 28/10/13 23/07/13 23/04/13 29/01/13 24/10/12 -
Price 1.30 1.16 1.59 1.75 0.50 0.475 0.35 -
P/RPS 0.76 0.56 0.69 0.66 0.19 0.22 0.19 152.62%
P/EPS 3.25 2.69 3.49 3.28 1.09 1.44 0.96 125.96%
EY 30.72 37.12 28.69 30.49 91.59 69.56 104.42 -55.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.62 0.90 1.03 0.32 0.33 0.35 51.25%

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