[PEB] QoQ Annualized Quarter Result on 31-Aug-2014 [#1]

Stock
[PEB] PIMPINAN EHSAN BERHAD
Announcement Date
17-Oct-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2015
Quarter
31-Aug-2014 [#1]
Profit Trend
QoQ- -39.12%
YoY- -26.87%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Revenue 50,234 17,297 19,016 23,384 108,394 97,280 95,846 -35.02%
PBT 15,022 14,445 15,972 20,908 36,151 33,282 32,206 -39.88%
Tax -7,892 -6,440 -6,358 -6,676 -12,773 -10,013 -10,150 -15.45%
NP 7,130 8,005 9,614 14,232 23,378 23,269 22,056 -52.93%
-
NP to SH 7,130 8,005 9,614 14,232 23,378 23,269 22,056 -52.93%
-
Tax Rate 52.54% 44.58% 39.81% 31.93% 35.33% 30.09% 31.52% -
Total Cost 43,104 9,292 9,402 9,152 85,016 74,010 73,790 -30.14%
-
Net Worth 143,444 142,432 140,975 137,936 134,082 128,105 119,758 12.79%
Dividend
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Net Worth 143,444 142,432 140,975 137,936 134,082 128,105 119,758 12.79%
NOSH 64,936 64,978 64,697 64,456 64,277 64,020 64,041 0.93%
Ratio Analysis
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
NP Margin 14.19% 46.28% 50.56% 60.86% 21.57% 23.92% 23.01% -
ROE 4.97% 5.62% 6.82% 10.32% 17.44% 18.16% 18.42% -
Per Share
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
RPS 77.36 26.62 29.39 36.28 168.63 151.95 149.66 -35.61%
EPS 11.02 12.32 14.86 22.08 36.37 36.35 34.44 -53.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.209 2.192 2.179 2.14 2.086 2.001 1.87 11.75%
Adjusted Per Share Value based on latest NOSH - 64,456
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
RPS 72.67 25.02 27.51 33.83 156.81 140.73 138.66 -35.02%
EPS 10.31 11.58 13.91 20.59 33.82 33.66 31.91 -52.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0751 2.0605 2.0394 1.9955 1.9397 1.8532 1.7325 12.79%
Price Multiplier on Financial Quarter End Date
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Date 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 -
Price 1.12 1.14 1.26 1.47 1.26 1.35 1.25 -
P/RPS 1.45 4.28 4.29 4.05 0.75 0.89 0.84 43.94%
P/EPS 10.20 9.25 8.48 6.66 3.46 3.71 3.63 99.25%
EY 9.80 10.81 11.79 15.02 28.87 26.92 27.55 -49.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.52 0.58 0.69 0.60 0.67 0.67 -16.64%
Price Multiplier on Announcement Date
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Date 30/07/15 29/04/15 27/01/15 17/10/14 24/07/14 22/04/14 28/01/14 -
Price 1.03 1.18 1.20 1.28 1.40 1.30 1.16 -
P/RPS 1.33 4.43 4.08 3.53 0.83 0.86 0.78 42.77%
P/EPS 9.38 9.58 8.08 5.80 3.85 3.58 3.37 97.99%
EY 10.66 10.44 12.38 17.25 25.98 27.96 29.69 -49.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.54 0.55 0.60 0.67 0.65 0.62 -16.87%

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