[PEB] QoQ Cumulative Quarter Result on 28-Feb-2014 [#3]

Stock
[PEB] PIMPINAN EHSAN BERHAD
Announcement Date
22-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
28-Feb-2014 [#3]
Profit Trend
QoQ- 58.25%
YoY- -32.98%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
Cumulative Result
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Revenue 9,508 5,846 108,394 72,960 47,923 22,953 168,768 -85.27%
PBT 7,986 5,227 36,151 24,962 16,103 7,393 47,848 -69.65%
Tax -3,179 -1,669 -12,773 -7,510 -5,075 -2,528 -13,677 -62.16%
NP 4,807 3,558 23,378 17,452 11,028 4,865 34,171 -72.91%
-
NP to SH 4,807 3,558 23,378 17,452 11,028 4,865 34,171 -72.91%
-
Tax Rate 39.81% 31.93% 35.33% 30.09% 31.52% 34.19% 28.58% -
Total Cost 4,701 2,288 85,016 55,508 36,895 18,088 134,597 -89.29%
-
Net Worth 140,975 137,936 134,082 128,105 119,758 113,495 108,653 18.94%
Dividend
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Net Worth 140,975 137,936 134,082 128,105 119,758 113,495 108,653 18.94%
NOSH 64,697 64,456 64,277 64,020 64,041 64,013 64,026 0.69%
Ratio Analysis
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
NP Margin 50.56% 60.86% 21.57% 23.92% 23.01% 21.20% 20.25% -
ROE 3.41% 2.58% 17.44% 13.62% 9.21% 4.29% 31.45% -
Per Share
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 14.70 9.07 168.63 113.96 74.83 35.86 263.59 -85.37%
EPS 7.43 5.52 36.37 27.26 17.22 7.60 53.37 -73.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.179 2.14 2.086 2.001 1.87 1.773 1.697 18.11%
Adjusted Per Share Value based on latest NOSH - 64,037
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 13.75 8.46 156.81 105.55 69.33 33.21 244.15 -85.28%
EPS 6.95 5.15 33.82 25.25 15.95 7.04 49.43 -72.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0394 1.9955 1.9397 1.8532 1.7325 1.6419 1.5718 18.94%
Price Multiplier on Financial Quarter End Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 -
Price 1.26 1.47 1.26 1.35 1.25 1.37 1.41 -
P/RPS 8.57 16.21 0.75 1.18 1.67 3.82 0.53 538.36%
P/EPS 16.96 26.63 3.46 4.95 7.26 18.03 2.64 245.18%
EY 5.90 3.76 28.87 20.19 13.78 5.55 37.85 -71.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.69 0.60 0.67 0.67 0.77 0.83 -21.23%
Price Multiplier on Announcement Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 27/01/15 17/10/14 24/07/14 22/04/14 28/01/14 28/10/13 23/07/13 -
Price 1.20 1.28 1.40 1.30 1.16 1.59 1.75 -
P/RPS 8.17 14.11 0.83 1.14 1.55 4.43 0.66 434.30%
P/EPS 16.15 23.19 3.85 4.77 6.74 20.92 3.28 189.14%
EY 6.19 4.31 25.98 20.97 14.84 4.78 30.50 -65.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.60 0.67 0.65 0.62 0.90 1.03 -34.15%

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