[PEB] YoY Cumulative Quarter Result on 31-May-2013 [#4]

Stock
[PEB] PIMPINAN EHSAN BERHAD
Announcement Date
23-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
31-May-2013 [#4]
Profit Trend
QoQ- 31.23%
YoY- 148.12%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
Cumulative Result
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Revenue 50,503 50,234 108,394 168,768 88,024 7,591 98,453 -10.52%
PBT 27,881 15,022 36,151 47,848 19,937 3,080 6,223 28.36%
Tax -3,903 -7,892 -12,773 -13,677 -6,165 -1,980 -5,084 -4.30%
NP 23,978 7,130 23,378 34,171 13,772 1,100 1,139 66.09%
-
NP to SH 23,978 7,130 23,378 34,171 13,772 1,100 1,139 66.09%
-
Tax Rate 14.00% 52.54% 35.33% 28.58% 30.92% 64.29% 81.70% -
Total Cost 26,525 43,104 85,016 134,597 74,252 6,491 97,314 -19.46%
-
Net Worth 169,225 143,444 134,082 108,653 74,462 35,285 34,169 30.52%
Dividend
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Net Worth 169,225 143,444 134,082 108,653 74,462 35,285 34,169 30.52%
NOSH 65,693 64,936 64,277 64,026 64,026 142,857 142,374 -12.08%
Ratio Analysis
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
NP Margin 47.48% 14.19% 21.57% 20.25% 15.65% 14.49% 1.16% -
ROE 14.17% 4.97% 17.44% 31.45% 18.50% 3.12% 3.33% -
Per Share
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 76.88 77.36 168.63 263.59 137.48 5.31 69.15 1.78%
EPS 36.50 11.02 36.37 53.37 21.51 0.77 0.80 88.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.576 2.209 2.086 1.697 1.163 0.247 0.24 48.46%
Adjusted Per Share Value based on latest NOSH - 64,042
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 73.19 72.80 157.09 244.59 127.57 11.00 142.69 -10.52%
EPS 34.75 10.33 33.88 49.52 19.96 1.59 1.65 66.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4525 2.0789 1.9432 1.5747 1.0792 0.5114 0.4952 30.52%
Price Multiplier on Financial Quarter End Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 -
Price 1.64 1.12 1.26 1.41 0.08 0.08 0.08 -
P/RPS 2.13 1.45 0.75 0.53 0.06 1.51 0.12 61.43%
P/EPS 4.49 10.20 3.46 2.64 0.37 10.39 10.00 -12.48%
EY 22.26 9.80 28.87 37.85 268.88 9.62 10.00 14.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.51 0.60 0.83 0.07 0.32 0.33 11.66%
Price Multiplier on Announcement Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 29/07/16 30/07/15 24/07/14 23/07/13 30/07/12 29/07/11 29/07/10 -
Price 2.23 1.03 1.40 1.75 0.40 0.08 0.08 -
P/RPS 2.90 1.33 0.83 0.66 0.29 1.51 0.12 69.95%
P/EPS 6.11 9.38 3.85 3.28 1.86 10.39 10.00 -7.87%
EY 16.37 10.66 25.98 30.50 53.77 9.62 10.00 8.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.47 0.67 1.03 0.34 0.32 0.33 17.51%

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