[PEB] YoY Quarter Result on 31-May-2012 [#4]

Stock
[PEB] PIMPINAN EHSAN BERHAD
Announcement Date
30-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
31-May-2012 [#4]
Profit Trend
QoQ- 1271.97%
YoY- 786.22%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
Quarter Result
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Revenue 12,044 35,434 36,654 40,210 4,709 20,620 36,075 -16.70%
PBT 4,188 11,190 11,765 8,386 1,504 2,760 3,711 2.03%
Tax -3,062 -5,263 -3,638 -5,107 -1,134 -2,451 -2,350 4.50%
NP 1,126 5,927 8,127 3,279 370 309 1,361 -3.10%
-
NP to SH 1,126 5,927 8,127 3,279 370 309 1,361 -3.10%
-
Tax Rate 73.11% 47.03% 30.92% 60.90% 75.40% 88.80% 63.33% -
Total Cost 10,918 29,507 28,527 36,931 4,339 20,311 34,714 -17.52%
-
Net Worth 143,776 128,561 108,680 74,481 35,150 33,709 33,237 27.63%
Dividend
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Net Worth 143,776 128,561 108,680 74,481 35,150 33,709 33,237 27.63%
NOSH 65,086 64,280 64,042 64,042 142,307 140,454 143,263 -12.31%
Ratio Analysis
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
NP Margin 9.35% 16.73% 22.17% 8.15% 7.86% 1.50% 3.77% -
ROE 0.78% 4.61% 7.48% 4.40% 1.05% 0.92% 4.09% -
Per Share
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
RPS 18.50 55.12 57.23 62.79 3.31 14.68 25.18 -5.00%
EPS 1.73 9.22 12.69 5.12 0.26 0.22 0.95 10.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.209 2.00 1.697 1.163 0.247 0.24 0.232 45.56%
Adjusted Per Share Value based on latest NOSH - 64,042
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
RPS 17.46 51.35 53.12 58.28 6.82 29.88 52.28 -16.69%
EPS 1.63 8.59 11.78 4.75 0.54 0.45 1.97 -3.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0837 1.8632 1.5751 1.0794 0.5094 0.4885 0.4817 27.63%
Price Multiplier on Financial Quarter End Date
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Date 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 03/11/08 -
Price 1.12 1.26 1.41 0.08 0.08 0.08 0.08 -
P/RPS 6.05 2.29 2.46 0.13 2.42 0.54 0.32 63.18%
P/EPS 64.74 13.67 11.11 1.56 30.77 36.36 8.42 40.46%
EY 1.54 7.32 9.00 64.00 3.25 2.75 11.88 -28.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.63 0.83 0.07 0.32 0.33 0.34 6.98%
Price Multiplier on Announcement Date
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Date 30/07/15 24/07/14 23/07/13 30/07/12 29/07/11 29/07/10 03/11/08 -
Price 1.03 1.40 1.75 0.40 0.08 0.08 0.08 -
P/RPS 5.57 2.54 3.06 0.64 2.42 0.54 0.32 60.94%
P/EPS 59.54 15.18 13.79 7.81 30.77 36.36 8.42 38.52%
EY 1.68 6.59 7.25 12.80 3.25 2.75 11.88 -27.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.70 1.03 0.34 0.32 0.33 0.34 5.54%

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