[PEB] YoY TTM 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- 26.78%
YoY- 1151.91%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
TTM Result
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Revenue 25,017 108,394 168,768 88,024 7,591 99,452 345,406 -35.42%
PBT 15,022 36,151 47,845 19,936 3,080 6,222 12,152 3.59%
Tax -7,892 -12,773 -13,678 -6,165 -1,980 -5,083 -6,942 2.15%
NP 7,130 23,378 34,167 13,771 1,100 1,139 5,210 5.36%
-
NP to SH 7,130 23,378 34,167 13,771 1,100 1,139 5,210 5.36%
-
Tax Rate 52.54% 35.33% 28.59% 30.92% 64.29% 81.69% 57.13% -
Total Cost 17,887 85,016 134,601 74,253 6,491 98,313 340,196 -38.77%
-
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 28.50% 21.57% 20.24% 15.64% 14.49% 1.15% 1.51% -
ROE 4.96% 18.18% 31.44% 18.49% 3.13% 3.38% 15.68% -
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 38.44 168.63 263.52 137.45 5.33 70.81 241.10 -26.35%
EPS 10.95 36.37 53.35 21.50 0.77 0.81 3.64 20.13%
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 36.19 156.81 244.15 127.34 10.98 143.87 499.68 -35.42%
EPS 10.31 33.82 49.43 19.92 1.59 1.65 7.54 5.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0799 1.8598 1.5722 1.0775 0.5085 0.4877 0.4808 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 2.91 0.75 0.54 0.06 1.50 0.11 0.03 114.27%
P/EPS 10.22 3.46 2.64 0.37 10.35 9.87 2.20 29.15%
EY 9.78 28.86 37.84 268.78 9.66 10.14 45.46 -22.58%
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 2.68 0.83 0.66 0.29 1.50 0.11 0.03 111.35%
P/EPS 9.40 3.85 3.28 1.86 10.35 9.87 2.20 27.37%
EY 10.64 25.98 30.49 53.76 9.66 10.14 45.46 -21.48%
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