[PEB] YoY Annualized Quarter Result on 30-Nov-2012 [#2]

Stock
[PEB] PIMPINAN EHSAN BERHAD
Announcement Date
29-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
30-Nov-2012 [#2]
Profit Trend
QoQ- -10.31%
YoY- 72.05%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Revenue 23,338 19,016 95,846 166,212 71,434 5,476 147,214 -26.42%
PBT 15,382 15,972 32,206 47,906 21,856 768 6,224 16.26%
Tax -5,126 -6,358 -10,150 -12,626 -1,350 194 -5,004 0.40%
NP 10,256 9,614 22,056 35,280 20,506 962 1,220 42.57%
-
NP to SH 10,256 9,614 22,056 35,280 20,506 962 1,220 42.57%
-
Tax Rate 33.32% 39.81% 31.52% 26.36% 6.18% -25.26% 80.40% -
Total Cost 13,082 9,402 73,790 130,932 50,928 4,514 145,994 -33.09%
-
Net Worth 152,055 140,975 119,758 92,137 70,957 34,377 33,479 28.67%
Dividend
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Net Worth 152,055 140,975 119,758 92,137 70,957 34,377 33,479 28.67%
NOSH 66,082 64,697 64,041 64,029 64,041 141,470 141,860 -11.95%
Ratio Analysis
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
NP Margin 43.95% 50.56% 23.01% 21.23% 28.71% 17.57% 0.83% -
ROE 6.74% 6.82% 18.42% 38.29% 28.90% 2.80% 3.64% -
Per Share
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 35.32 29.39 149.66 259.59 111.54 3.87 103.77 -16.43%
EPS 15.52 14.86 34.44 55.10 32.02 0.68 0.86 61.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.301 2.179 1.87 1.439 1.108 0.243 0.236 46.13%
Adjusted Per Share Value based on latest NOSH - 64,036
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 33.76 27.51 138.66 240.45 103.34 7.92 212.97 -26.42%
EPS 14.84 13.91 31.91 51.04 29.67 1.39 1.76 42.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1997 2.0394 1.7325 1.3329 1.0265 0.4973 0.4843 28.67%
Price Multiplier on Financial Quarter End Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 20/11/09 -
Price 1.34 1.26 1.25 0.50 0.08 0.08 0.08 -
P/RPS 3.79 4.29 0.84 0.19 0.07 2.07 0.08 90.16%
P/EPS 8.63 8.48 3.63 0.91 0.25 11.76 9.30 -1.23%
EY 11.58 11.79 27.55 110.20 400.25 8.50 10.75 1.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.58 0.67 0.35 0.07 0.33 0.34 9.30%
Price Multiplier on Announcement Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 27/01/16 27/01/15 28/01/14 29/01/13 30/01/12 19/01/11 18/01/10 -
Price 1.21 1.20 1.16 0.475 0.08 0.08 0.08 -
P/RPS 3.43 4.08 0.78 0.18 0.07 2.07 0.08 87.02%
P/EPS 7.80 8.08 3.37 0.86 0.25 11.76 9.30 -2.88%
EY 12.83 12.38 29.69 116.00 400.25 8.50 10.75 2.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.55 0.62 0.33 0.07 0.33 0.34 7.67%

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