[PEB] YoY TTM Result on 31-May-2014 [#4]

Stock
[PEB] PIMPINAN EHSAN BERHAD
Announcement Date
24-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
31-May-2014 [#4]
Profit Trend
QoQ- -8.6%
YoY- -31.58%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
TTM Result
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Revenue 71,013 50,501 25,017 108,394 168,768 88,024 7,591 45.10%
PBT 15,060 27,879 15,022 36,151 47,845 19,936 3,080 30.24%
Tax -4,430 -3,902 -7,892 -12,773 -13,678 -6,165 -1,980 14.35%
NP 10,630 23,977 7,130 23,378 34,167 13,771 1,100 45.89%
-
NP to SH 10,630 23,977 7,130 23,378 34,167 13,771 1,100 45.89%
-
Tax Rate 29.42% 14.00% 52.54% 35.33% 28.59% 30.92% 64.29% -
Total Cost 60,383 26,524 17,887 85,016 134,601 74,253 6,491 44.97%
-
Net Worth 182,387 169,228 143,776 128,561 108,680 74,481 35,150 31.54%
Dividend
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Net Worth 182,387 169,228 143,776 128,561 108,680 74,481 35,150 31.54%
NOSH 67,751 65,694 65,086 64,280 64,042 64,042 142,307 -11.62%
Ratio Analysis
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
NP Margin 14.97% 47.48% 28.50% 21.57% 20.24% 15.64% 14.49% -
ROE 5.83% 14.17% 4.96% 18.18% 31.44% 18.49% 3.13% -
Per Share
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
RPS 104.81 76.87 38.44 168.63 263.52 137.45 5.33 64.21%
EPS 15.69 36.50 10.95 36.37 53.35 21.50 0.77 65.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.692 2.576 2.209 2.00 1.697 1.163 0.247 48.84%
Adjusted Per Share Value based on latest NOSH - 64,280
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
RPS 102.73 73.06 36.19 156.81 244.15 127.34 10.98 45.11%
EPS 15.38 34.69 10.31 33.82 49.43 19.92 1.59 45.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6385 2.4481 2.0799 1.8598 1.5722 1.0775 0.5085 31.54%
Price Multiplier on Financial Quarter End Date
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Date 31/05/17 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 -
Price 1.53 1.64 1.12 1.26 1.41 0.08 0.08 -
P/RPS 1.46 2.13 2.91 0.75 0.54 0.06 1.50 -0.44%
P/EPS 9.75 4.49 10.22 3.46 2.64 0.37 10.35 -0.98%
EY 10.25 22.25 9.78 28.86 37.84 268.78 9.66 0.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.64 0.51 0.63 0.83 0.07 0.32 10.09%
Price Multiplier on Announcement Date
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Date 26/07/17 29/07/16 30/07/15 24/07/14 23/07/13 30/07/12 29/07/11 -
Price 1.71 2.23 1.03 1.40 1.75 0.40 0.08 -
P/RPS 1.63 2.90 2.68 0.83 0.66 0.29 1.50 1.39%
P/EPS 10.90 6.11 9.40 3.85 3.28 1.86 10.35 0.86%
EY 9.18 16.37 10.64 25.98 30.49 53.76 9.66 -0.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.87 0.47 0.70 1.03 0.34 0.32 12.23%

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