[PEB] YoY Cumulative 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- -85.76%
YoY- -50.53%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
Cumulative Result
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Revenue 10,865 16,623 5,846 22,953 45,136 16,851 2,177 30.69%
PBT 2,853 5,799 5,227 7,393 13,073 1,082 174 59.32%
Tax -1,271 -2,171 -1,669 -2,528 -3,239 -874 78 -
NP 1,582 3,628 3,558 4,865 9,834 208 252 35.78%
-
NP to SH 1,582 3,628 3,558 4,865 9,834 208 252 35.78%
-
Tax Rate 44.55% 37.44% 31.93% 34.19% 24.78% 80.78% -44.83% -
Total Cost 9,283 12,995 2,288 18,088 35,302 16,643 1,925 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 0.91% 2.46% 2.58% 4.29% 15.36% 0.60% 0.75% -
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 16.07 25.57 9.07 35.86 70.51 12.15 1.56 47.45%
EPS 2.34 5.58 5.52 7.60 9.80 0.15 0.18 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 15.75 24.09 8.47 33.27 65.41 24.42 3.16 30.66%
EPS 2.29 5.26 5.16 7.05 14.25 0.30 0.37 35.46%
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 11.64 3.31 16.21 3.82 0.58 0.66 5.14 14.58%
P/EPS 79.91 15.14 26.63 18.03 2.67 53.33 44.44 10.26%
EY 1.25 6.60 3.76 5.55 37.47 1.88 2.25 -9.32%
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 12.13 6.22 14.11 4.43 0.50 0.66 5.14 15.37%
P/EPS 83.33 28.49 23.19 20.92 2.28 53.33 44.44 11.03%
EY 1.20 3.51 4.31 4.78 43.89 1.88 2.25 -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