[PEB] YoY Annualized Quarter Result on 31-Aug-2013 [#1]

Stock
[PEB] PIMPINAN EHSAN BERHAD
Announcement Date
28-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
31-Aug-2013 [#1]
Profit Trend
QoQ- -43.05%
YoY- -50.53%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Revenue 43,460 66,492 23,384 91,812 180,544 67,404 8,708 30.69%
PBT 11,412 23,196 20,908 29,572 52,292 4,328 696 59.32%
Tax -5,084 -8,684 -6,676 -10,112 -12,956 -3,496 312 -
NP 6,328 14,512 14,232 19,460 39,336 832 1,008 35.78%
-
NP to SH 6,328 14,512 14,232 19,460 39,336 832 1,008 35.78%
-
Tax Rate 44.55% 37.44% 31.93% 34.19% 24.78% 80.78% -44.83% -
Total Cost 37,132 51,980 9,152 72,352 141,208 66,572 7,700 29.94%
-
Net Worth 174,019 147,265 137,936 113,495 64,016 34,527 33,739 31.41%
Dividend
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Net Worth 174,019 147,265 137,936 113,495 64,016 34,527 33,739 31.41%
NOSH 67,606 65,017 64,456 64,013 64,016 138,666 139,999 -11.41%
Ratio Analysis
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
NP Margin 14.56% 21.83% 60.86% 21.20% 21.79% 1.23% 11.58% -
ROE 3.64% 9.85% 10.32% 17.15% 61.45% 2.41% 2.99% -
Per Share
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 64.28 102.27 36.28 143.43 282.03 48.61 6.22 47.53%
EPS 9.36 22.32 22.08 30.40 39.20 0.60 0.72 53.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.574 2.265 2.14 1.773 1.00 0.249 0.241 48.34%
Adjusted Per Share Value based on latest NOSH - 64,013
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 62.99 96.37 33.89 133.06 261.66 97.69 12.62 30.69%
EPS 9.17 21.03 20.63 28.20 57.01 1.21 1.46 35.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.522 2.1343 1.9991 1.6449 0.9278 0.5004 0.489 31.41%
Price Multiplier on Financial Quarter End Date
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Date 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 -
Price 1.87 0.845 1.47 1.37 0.41 0.08 0.08 -
P/RPS 2.91 0.83 4.05 0.96 0.15 0.16 1.29 14.50%
P/EPS 19.98 3.79 6.66 4.51 0.67 13.33 11.11 10.26%
EY 5.01 26.41 15.02 22.19 149.87 7.50 9.00 -9.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.37 0.69 0.77 0.41 0.32 0.33 14.13%
Price Multiplier on Announcement Date
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Date 27/10/16 27/10/15 17/10/14 28/10/13 24/10/12 24/10/11 27/10/10 -
Price 1.95 1.59 1.28 1.59 0.35 0.08 0.08 -
P/RPS 3.03 1.55 3.53 1.11 0.12 0.16 1.29 15.27%
P/EPS 20.83 7.12 5.80 5.23 0.57 13.33 11.11 11.03%
EY 4.80 14.04 17.25 19.12 175.56 7.50 9.00 -9.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.70 0.60 0.90 0.35 0.32 0.33 14.90%

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