[PEB] QoQ Annualized 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- -1.58%
YoY- 148.12%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Revenue 97,280 95,846 91,812 168,768 176,152 166,212 180,544 -33.85%
PBT 33,282 32,206 29,572 47,848 48,105 47,906 52,292 -26.06%
Tax -10,013 -10,150 -10,112 -13,677 -13,385 -12,626 -12,956 -15.82%
NP 23,269 22,056 19,460 34,171 34,720 35,280 39,336 -29.59%
-
NP to SH 23,269 22,056 19,460 34,171 34,720 35,280 39,336 -29.59%
-
Tax Rate 30.09% 31.52% 34.19% 28.58% 27.82% 26.36% 24.78% -
Total Cost 74,010 73,790 72,352 134,597 141,432 130,932 141,208 -35.07%
-
Net Worth 128,105 119,758 113,495 108,653 100,523 92,137 64,016 59.00%
Dividend
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Net Worth 128,105 119,758 113,495 108,653 100,523 92,137 64,016 59.00%
NOSH 64,020 64,041 64,013 64,026 64,027 64,029 64,016 0.00%
Ratio Analysis
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
NP Margin 23.92% 23.01% 21.20% 20.25% 19.71% 21.23% 21.79% -
ROE 18.16% 18.42% 17.15% 31.45% 34.54% 38.29% 61.45% -
Per Share
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 151.95 149.66 143.43 263.59 275.12 259.59 282.03 -33.86%
EPS 36.35 34.44 30.40 53.37 54.23 55.10 39.20 -4.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.001 1.87 1.773 1.697 1.57 1.439 1.00 58.99%
Adjusted Per Share Value based on latest NOSH - 64,042
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 140.73 138.66 132.82 244.15 254.83 240.45 261.18 -33.85%
EPS 33.66 31.91 28.15 49.43 50.23 51.04 56.91 -29.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8532 1.7325 1.6419 1.5718 1.4542 1.3329 0.9261 58.99%
Price Multiplier on Financial Quarter End Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 1.35 1.25 1.37 1.41 0.47 0.50 0.41 -
P/RPS 0.89 0.84 0.96 0.53 0.17 0.19 0.15 228.81%
P/EPS 3.71 3.63 4.51 2.64 0.87 0.91 0.67 213.97%
EY 26.92 27.55 22.19 37.85 115.38 110.20 149.87 -68.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.67 0.77 0.83 0.30 0.35 0.41 38.86%
Price Multiplier on Announcement Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 22/04/14 28/01/14 28/10/13 23/07/13 23/04/13 29/01/13 24/10/12 -
Price 1.30 1.16 1.59 1.75 0.50 0.475 0.35 -
P/RPS 0.86 0.78 1.11 0.66 0.18 0.18 0.12 273.05%
P/EPS 3.58 3.37 5.23 3.28 0.92 0.86 0.57 241.55%
EY 27.96 29.69 19.12 30.50 108.45 116.00 175.56 -70.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.62 0.90 1.03 0.32 0.33 0.35 51.25%

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