[PEB] QoQ TTM Result on 31-May-2014 [#4]

Stock
[PEB] PIMPINAN EHSAN BERHAD
Announcement Date
24-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
31-May-2014 [#4]
Profit Trend
QoQ- -8.6%
YoY- -31.58%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
TTM Result
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Revenue 48,407 69,979 91,287 108,394 109,614 133,585 146,585 -52.32%
PBT 22,024 28,037 33,985 36,151 36,726 39,994 42,165 -35.21%
Tax -10,093 -10,877 -11,914 -12,773 -11,148 -12,439 -12,967 -15.42%
NP 11,931 17,160 22,071 23,378 25,578 27,555 29,198 -45.02%
-
NP to SH 11,931 17,160 22,071 23,378 25,578 27,555 29,198 -45.02%
-
Tax Rate 45.83% 38.80% 35.06% 35.33% 30.35% 31.10% 30.75% -
Total Cost 36,476 52,819 69,216 85,016 84,036 106,030 117,387 -54.22%
-
Net Worth 142,241 140,624 137,936 128,561 128,139 119,676 113,495 16.29%
Dividend
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Net Worth 142,241 140,624 137,936 128,561 128,139 119,676 113,495 16.29%
NOSH 64,891 64,536 64,456 64,280 64,037 63,997 64,013 0.91%
Ratio Analysis
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
NP Margin 24.65% 24.52% 24.18% 21.57% 23.33% 20.63% 19.92% -
ROE 8.39% 12.20% 16.00% 18.18% 19.96% 23.02% 25.73% -
Per Share
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 74.60 108.43 141.63 168.63 171.17 208.73 228.99 -52.75%
EPS 18.39 26.59 34.24 36.37 39.94 43.06 45.61 -45.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.192 2.179 2.14 2.00 2.001 1.87 1.773 15.23%
Adjusted Per Share Value based on latest NOSH - 64,280
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 70.16 101.42 132.30 157.09 158.86 193.60 212.44 -52.31%
EPS 17.29 24.87 31.99 33.88 37.07 39.93 42.32 -45.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0615 2.038 1.9991 1.8632 1.8571 1.7344 1.6449 16.28%
Price Multiplier on Financial Quarter End Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 -
Price 1.14 1.26 1.47 1.26 1.35 1.25 1.37 -
P/RPS 1.53 1.16 1.04 0.75 0.79 0.60 0.60 86.96%
P/EPS 6.20 4.74 4.29 3.46 3.38 2.90 3.00 62.46%
EY 16.13 21.10 23.29 28.86 29.59 34.44 33.29 -38.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.58 0.69 0.63 0.67 0.67 0.77 -23.08%
Price Multiplier on Announcement Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 29/04/15 27/01/15 17/10/14 24/07/14 22/04/14 28/01/14 28/10/13 -
Price 1.18 1.20 1.28 1.40 1.30 1.16 1.59 -
P/RPS 1.58 1.11 0.90 0.83 0.76 0.56 0.69 73.99%
P/EPS 6.42 4.51 3.74 3.85 3.25 2.69 3.49 50.29%
EY 15.58 22.16 26.75 25.98 30.72 37.12 28.69 -33.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.55 0.60 0.70 0.65 0.62 0.90 -28.92%

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