[PEB] YoY TTM Result on 28-Feb-2013 [#3]

Stock
[PEB] PIMPINAN EHSAN BERHAD
Announcement Date
23-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
28-Feb-2013 [#3]
Profit Trend
QoQ- 38.57%
YoY- 169.92%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
TTM Result
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Revenue 52,342 48,407 109,614 172,324 52,523 23,502 114,907 -12.27%
PBT 14,957 22,024 36,726 44,466 13,054 4,336 7,173 13.01%
Tax -6,606 -10,093 -11,148 -15,147 -2,192 -3,297 -4,982 4.81%
NP 8,351 11,931 25,578 29,319 10,862 1,039 2,191 24.95%
-
NP to SH 8,351 11,931 25,578 29,319 10,862 1,039 2,191 24.95%
-
Tax Rate 44.17% 45.83% 30.35% 34.06% 16.79% 76.04% 69.45% -
Total Cost 43,991 36,476 84,036 143,005 41,661 22,463 112,716 -14.50%
-
Net Worth 154,627 142,241 128,139 100,518 71,829 35,885 34,759 28.21%
Dividend
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Net Worth 154,627 142,241 128,139 100,518 71,829 35,885 34,759 28.21%
NOSH 66,392 64,891 64,037 64,024 64,594 146,470 146,666 -12.36%
Ratio Analysis
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
NP Margin 15.95% 24.65% 23.33% 17.01% 20.68% 4.42% 1.91% -
ROE 5.40% 8.39% 19.96% 29.17% 15.12% 2.90% 6.30% -
Per Share
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 78.84 74.60 171.17 269.15 81.31 16.05 78.35 0.10%
EPS 12.58 18.39 39.94 45.79 16.82 0.71 1.49 42.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.329 2.192 2.001 1.57 1.112 0.245 0.237 46.30%
Adjusted Per Share Value based on latest NOSH - 64,024
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 75.72 70.03 158.57 249.29 75.98 34.00 166.23 -12.27%
EPS 12.08 17.26 37.00 42.41 15.71 1.50 3.17 24.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2369 2.0577 1.8537 1.4542 1.0391 0.5191 0.5029 28.21%
Price Multiplier on Financial Quarter End Date
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 1.36 1.14 1.35 0.47 0.08 0.08 0.08 -
P/RPS 1.73 1.53 0.79 0.17 0.10 0.50 0.10 60.75%
P/EPS 10.81 6.20 3.38 1.03 0.48 11.28 5.36 12.39%
EY 9.25 16.13 29.59 97.43 210.20 8.87 18.67 -11.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.52 0.67 0.30 0.07 0.33 0.34 9.30%
Price Multiplier on Announcement Date
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 21/04/16 29/04/15 22/04/14 23/04/13 24/04/12 29/04/11 27/04/10 -
Price 1.46 1.18 1.30 0.50 0.08 0.08 0.08 -
P/RPS 1.85 1.58 0.76 0.19 0.10 0.50 0.10 62.55%
P/EPS 11.61 6.42 3.25 1.09 0.48 11.28 5.36 13.73%
EY 8.62 15.58 30.72 91.59 210.20 8.87 18.67 -12.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.54 0.65 0.32 0.07 0.33 0.34 10.81%

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