[PEB] YoY 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- -3.25%
YoY- 147.85%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
Quarter Result
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Revenue 10,203 12,044 35,434 36,654 40,210 4,709 20,620 -11.05%
PBT 17,110 4,188 11,190 11,765 8,386 1,504 2,760 35.49%
Tax -358 -3,062 -5,263 -3,638 -5,107 -1,134 -2,451 -27.40%
NP 16,752 1,126 5,927 8,127 3,279 370 309 94.42%
-
NP to SH 16,752 1,126 5,927 8,127 3,279 370 309 94.42%
-
Tax Rate 2.09% 73.11% 47.03% 30.92% 60.90% 75.40% 88.80% -
Total Cost -6,549 10,918 29,507 28,527 36,931 4,339 20,311 -
-
Net Worth 169,228 143,776 128,561 108,680 74,481 35,150 33,709 30.82%
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 169,228 143,776 128,561 108,680 74,481 35,150 33,709 30.82%
NOSH 65,694 65,086 64,280 64,042 64,042 142,307 140,454 -11.88%
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 164.19% 9.35% 16.73% 22.17% 8.15% 7.86% 1.50% -
ROE 9.90% 0.78% 4.61% 7.48% 4.40% 1.05% 0.92% -
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 15.53 18.50 55.12 57.23 62.79 3.31 14.68 0.94%
EPS 25.50 1.73 9.22 12.69 5.12 0.26 0.22 120.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.576 2.209 2.00 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 14.76 17.42 51.26 53.03 58.17 6.81 29.83 -11.05%
EPS 24.23 1.63 8.57 11.76 4.74 0.54 0.45 94.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4481 2.0799 1.8598 1.5722 1.0775 0.5085 0.4877 30.81%
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 10.56 6.05 2.29 2.46 0.13 2.42 0.54 64.06%
P/EPS 6.43 64.74 13.67 11.11 1.56 30.77 36.36 -25.06%
EY 15.55 1.54 7.32 9.00 64.00 3.25 2.75 33.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.51 0.63 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 14.36 5.57 2.54 3.06 0.64 2.42 0.54 72.68%
P/EPS 8.75 59.54 15.18 13.79 7.81 30.77 36.36 -21.11%
EY 11.43 1.68 6.59 7.25 12.80 3.25 2.75 26.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.47 0.70 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