[PEB] YoY Cumulative Quarter Result on 30-Nov-2013 [#2]

Stock
[PEB] PIMPINAN EHSAN BERHAD
Announcement Date
28-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
30-Nov-2013 [#2]
Profit Trend
QoQ- 126.68%
YoY- -37.48%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
Cumulative Result
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Revenue 21,730 11,669 9,508 47,923 83,106 35,717 2,738 41.18%
PBT 5,107 7,691 7,986 16,103 23,953 10,928 384 53.86%
Tax -1,987 -2,563 -3,179 -5,075 -6,313 -675 97 -
NP 3,120 5,128 4,807 11,028 17,640 10,253 481 36.52%
-
NP to SH 3,120 5,128 4,807 11,028 17,640 10,253 481 36.52%
-
Tax Rate 38.91% 33.32% 39.81% 31.52% 26.36% 6.18% -25.26% -
Total Cost 18,610 6,541 4,701 36,895 65,466 25,464 2,257 42.08%
-
Net Worth 174,935 152,055 140,975 119,758 92,137 70,957 34,377 31.11%
Dividend
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Net Worth 174,935 152,055 140,975 119,758 92,137 70,957 34,377 31.11%
NOSH 67,386 66,082 64,697 64,041 64,029 64,041 141,470 -11.61%
Ratio Analysis
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
NP Margin 14.36% 43.95% 50.56% 23.01% 21.23% 28.71% 17.57% -
ROE 1.78% 3.37% 3.41% 9.21% 19.15% 14.45% 1.40% -
Per Share
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 32.25 17.66 14.70 74.83 129.79 55.77 1.94 59.68%
EPS 4.63 7.76 7.43 17.22 27.55 16.01 0.34 54.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.596 2.301 2.179 1.87 1.439 1.108 0.243 48.35%
Adjusted Per Share Value based on latest NOSH - 63,997
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 31.49 16.91 13.78 69.45 120.44 51.76 3.97 41.17%
EPS 4.52 7.43 6.97 15.98 25.57 14.86 0.70 36.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5353 2.2037 2.0431 1.7356 1.3353 1.0284 0.4982 31.11%
Price Multiplier on Financial Quarter End Date
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Date 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 -
Price 1.99 1.34 1.26 1.25 0.50 0.08 0.08 -
P/RPS 6.17 7.59 8.57 1.67 0.39 0.14 4.13 6.91%
P/EPS 42.98 17.27 16.96 7.26 1.81 0.50 23.53 10.55%
EY 2.33 5.79 5.90 13.78 55.10 200.13 4.25 -9.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.58 0.58 0.67 0.35 0.07 0.33 15.15%
Price Multiplier on Announcement Date
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Date 25/01/17 27/01/16 27/01/15 28/01/14 29/01/13 30/01/12 19/01/11 -
Price 1.97 1.21 1.20 1.16 0.475 0.08 0.08 -
P/RPS 6.11 6.85 8.17 1.55 0.37 0.14 4.13 6.73%
P/EPS 42.55 15.59 16.15 6.74 1.72 0.50 23.53 10.36%
EY 2.35 6.41 6.19 14.84 58.00 200.13 4.25 -9.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.53 0.55 0.62 0.33 0.07 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