[PEB] YoY Annualized Quarter Result on 30-Nov-2015 [#2]

Stock
[PEB] PIMPINAN EHSAN BERHAD
Announcement Date
27-Jan-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2016
Quarter
30-Nov-2015 [#2]
Profit Trend
QoQ- -29.33%
YoY- 6.68%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/17 30/06/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Revenue 127,052 0 43,460 23,338 19,016 95,846 166,212 -5.22%
PBT 36,272 0 10,214 15,382 15,972 32,206 47,906 -5.40%
Tax -11,148 0 -3,974 -5,126 -6,358 -10,150 -12,626 -2.45%
NP 25,124 0 6,240 10,256 9,614 22,056 35,280 -6.56%
-
NP to SH 25,124 0 6,240 10,256 9,614 22,056 35,280 -6.56%
-
Tax Rate 30.73% - 38.91% 33.32% 39.81% 31.52% 26.36% -
Total Cost 101,928 0 37,220 13,082 9,402 73,790 130,932 -4.88%
-
Net Worth 197,123 0 174,935 152,055 140,975 119,758 92,137 16.41%
Dividend
30/11/17 30/06/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/17 30/06/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Net Worth 197,123 0 174,935 152,055 140,975 119,758 92,137 16.41%
NOSH 69,059 67,793 67,386 66,082 64,697 64,041 64,029 1.52%
Ratio Analysis
30/11/17 30/06/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
NP Margin 19.77% 0.00% 14.36% 43.95% 50.56% 23.01% 21.23% -
ROE 12.75% 0.00% 3.57% 6.74% 6.82% 18.42% 38.29% -
Per Share
30/11/17 30/06/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
RPS 184.79 0.00 64.49 35.32 29.39 149.66 259.59 -6.56%
EPS 36.60 0.00 9.26 15.52 14.86 34.44 55.10 -7.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.867 0.00 2.596 2.301 2.179 1.87 1.439 14.77%
Adjusted Per Share Value based on latest NOSH - 66,035
30/11/17 30/06/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
RPS 183.80 0.00 62.87 33.76 27.51 138.66 240.45 -5.22%
EPS 36.35 0.00 9.03 14.84 13.91 31.91 51.04 -6.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8517 0.00 2.5307 2.1997 2.0394 1.7325 1.3329 16.41%
Price Multiplier on Financial Quarter End Date
30/11/17 30/06/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Date 30/11/17 30/06/17 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 -
Price 2.35 1.74 1.99 1.34 1.26 1.25 0.50 -
P/RPS 1.27 0.00 3.09 3.79 4.29 0.84 0.19 46.19%
P/EPS 6.43 0.00 21.49 8.63 8.48 3.63 0.91 47.82%
EY 15.55 0.00 4.65 11.58 11.79 27.55 110.20 -32.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.00 0.77 0.58 0.58 0.67 0.35 18.55%
Price Multiplier on Announcement Date
30/11/17 30/06/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Date 25/01/18 - 25/01/17 27/01/16 27/01/15 28/01/14 29/01/13 -
Price 2.43 0.00 1.97 1.21 1.20 1.16 0.475 -
P/RPS 1.32 0.00 3.05 3.43 4.08 0.78 0.18 48.92%
P/EPS 6.65 0.00 21.27 7.80 8.08 3.37 0.86 50.51%
EY 15.04 0.00 4.70 12.83 12.38 29.69 116.00 -33.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.00 0.76 0.53 0.55 0.62 0.33 20.81%

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