[PEB] QoQ Cumulative Quarter Result on 30-Nov-2012 [#2]

Stock
[PEB] PIMPINAN EHSAN BERHAD
Announcement Date
29-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
30-Nov-2012 [#2]
Profit Trend
QoQ- 79.38%
YoY- 72.05%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
Cumulative Result
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 22,953 168,768 132,114 83,106 45,136 88,024 47,814 -38.60%
PBT 7,393 47,848 36,079 23,953 13,073 19,937 11,550 -25.66%
Tax -2,528 -13,677 -10,039 -6,313 -3,239 -6,165 -1,058 78.44%
NP 4,865 34,171 26,040 17,640 9,834 13,772 10,492 -40.00%
-
NP to SH 4,865 34,171 26,040 17,640 9,834 13,772 10,492 -40.00%
-
Tax Rate 34.19% 28.58% 27.83% 26.36% 24.78% 30.92% 9.16% -
Total Cost 18,088 134,597 106,074 65,466 35,302 74,252 37,322 -38.21%
-
Net Worth 113,495 108,653 100,523 92,137 64,016 74,462 71,184 36.36%
Dividend
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Net Worth 113,495 108,653 100,523 92,137 64,016 74,462 71,184 36.36%
NOSH 64,013 64,026 64,027 64,029 64,016 64,026 64,014 -0.00%
Ratio Analysis
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
NP Margin 21.20% 20.25% 19.71% 21.23% 21.79% 15.65% 21.94% -
ROE 4.29% 31.45% 25.90% 19.15% 15.36% 18.50% 14.74% -
Per Share
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 35.86 263.59 206.34 129.79 70.51 137.48 74.69 -38.60%
EPS 7.60 53.37 40.67 27.55 9.80 21.51 16.39 -40.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.773 1.697 1.57 1.439 1.00 1.163 1.112 36.36%
Adjusted Per Share Value based on latest NOSH - 64,036
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 33.21 244.15 191.12 120.23 65.30 127.34 69.17 -38.60%
EPS 7.04 49.43 37.67 25.52 14.23 19.92 15.18 -40.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6419 1.5718 1.4542 1.3329 0.9261 1.0772 1.0298 36.36%
Price Multiplier on Financial Quarter End Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 1.37 1.41 0.47 0.50 0.41 0.08 0.08 -
P/RPS 3.82 0.53 0.23 0.39 0.58 0.06 0.11 957.56%
P/EPS 18.03 2.64 1.16 1.81 2.67 0.37 0.49 999.04%
EY 5.55 37.85 86.53 55.10 37.47 268.88 204.88 -90.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.83 0.30 0.35 0.41 0.07 0.07 392.45%
Price Multiplier on Announcement Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 28/10/13 23/07/13 23/04/13 29/01/13 24/10/12 30/07/12 24/04/12 -
Price 1.59 1.75 0.50 0.475 0.35 0.40 0.08 -
P/RPS 4.43 0.66 0.24 0.37 0.50 0.29 0.11 1067.03%
P/EPS 20.92 3.28 1.23 1.72 2.28 1.86 0.49 1113.22%
EY 4.78 30.50 81.34 58.00 43.89 53.77 204.88 -91.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.03 0.32 0.33 0.35 0.34 0.07 446.27%

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