[PEB] YoY Cumulative Quarter Result on 31-Aug-2015 [#1]

Stock
[PEB] PIMPINAN EHSAN BERHAD
Announcement Date
27-Oct-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2016
Quarter
31-Aug-2015 [#1]
Profit Trend
QoQ- -49.12%
YoY- 1.97%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
Cumulative Result
31/08/17 31/03/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Revenue 22,381 0 10,865 16,623 5,846 22,953 45,136 -13.08%
PBT 7,730 0 2,853 5,799 5,227 7,393 13,073 -9.97%
Tax -1,571 0 -1,271 -2,171 -1,669 -2,528 -3,239 -13.46%
NP 6,159 0 1,582 3,628 3,558 4,865 9,834 -8.92%
-
NP to SH 6,159 0 1,582 3,628 3,558 4,865 9,834 -8.92%
-
Tax Rate 20.32% - 44.55% 37.44% 31.93% 34.19% 24.78% -
Total Cost 16,222 0 9,283 12,995 2,288 18,088 35,302 -14.39%
-
Net Worth 190,394 0 174,019 147,265 137,936 113,495 64,016 24.34%
Dividend
31/08/17 31/03/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/17 31/03/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Net Worth 190,394 0 174,019 147,265 137,936 113,495 64,016 24.34%
NOSH 68,585 67,562 67,606 65,017 64,456 64,013 64,016 1.38%
Ratio Analysis
31/08/17 31/03/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
NP Margin 27.52% 0.00% 14.56% 21.83% 60.86% 21.20% 21.79% -
ROE 3.23% 0.00% 0.91% 2.46% 2.58% 4.29% 15.36% -
Per Share
31/08/17 31/03/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
RPS 32.63 0.00 16.07 25.57 9.07 35.86 70.51 -14.27%
EPS 8.98 0.00 2.34 5.58 5.52 7.60 9.80 -1.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.776 0.00 2.574 2.265 2.14 1.773 1.00 22.64%
Adjusted Per Share Value based on latest NOSH - 65,724
31/08/17 31/03/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
RPS 32.38 0.00 15.72 24.05 8.46 33.21 65.30 -13.08%
EPS 8.91 0.00 2.29 5.25 5.15 7.04 14.23 -8.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7543 0.00 2.5175 2.1304 1.9955 1.6419 0.9261 24.34%
Price Multiplier on Financial Quarter End Date
31/08/17 31/03/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Date 30/08/17 31/03/17 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 -
Price 1.70 1.75 1.87 0.845 1.47 1.37 0.41 -
P/RPS 5.21 0.00 11.64 3.31 16.21 3.82 0.58 55.08%
P/EPS 18.93 0.00 79.91 15.14 26.63 18.03 2.67 47.92%
EY 5.28 0.00 1.25 6.60 3.76 5.55 37.47 -32.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.00 0.73 0.37 0.69 0.77 0.41 8.26%
Price Multiplier on Announcement Date
31/08/17 31/03/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Date 26/10/17 - 27/10/16 27/10/15 17/10/14 28/10/13 24/10/12 -
Price 2.15 0.00 1.95 1.59 1.28 1.59 0.35 -
P/RPS 6.59 0.00 12.13 6.22 14.11 4.43 0.50 67.44%
P/EPS 23.94 0.00 83.33 28.49 23.19 20.92 2.28 60.00%
EY 4.18 0.00 1.20 3.51 4.31 4.78 43.89 -37.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.00 0.76 0.70 0.60 0.90 0.35 17.07%

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