[PEB] QoQ Cumulative Quarter Result on 30-Nov-2013 [#2]

Stock
[PEB] PIMPINAN EHSAN BERHAD
Announcement Date
28-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
30-Nov-2013 [#2]
Profit Trend
QoQ- 126.68%
YoY- -37.48%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
Cumulative Result
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Revenue 5,846 108,394 72,960 47,923 22,953 168,768 132,114 -87.41%
PBT 5,227 36,151 24,962 16,103 7,393 47,848 36,079 -72.31%
Tax -1,669 -12,773 -7,510 -5,075 -2,528 -13,677 -10,039 -69.66%
NP 3,558 23,378 17,452 11,028 4,865 34,171 26,040 -73.37%
-
NP to SH 3,558 23,378 17,452 11,028 4,865 34,171 26,040 -73.37%
-
Tax Rate 31.93% 35.33% 30.09% 31.52% 34.19% 28.58% 27.83% -
Total Cost 2,288 85,016 55,508 36,895 18,088 134,597 106,074 -92.19%
-
Net Worth 137,936 134,082 128,105 119,758 113,495 108,653 100,523 23.41%
Dividend
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Net Worth 137,936 134,082 128,105 119,758 113,495 108,653 100,523 23.41%
NOSH 64,456 64,277 64,020 64,041 64,013 64,026 64,027 0.44%
Ratio Analysis
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
NP Margin 60.86% 21.57% 23.92% 23.01% 21.20% 20.25% 19.71% -
ROE 2.58% 17.44% 13.62% 9.21% 4.29% 31.45% 25.90% -
Per Share
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 9.07 168.63 113.96 74.83 35.86 263.59 206.34 -87.47%
EPS 5.52 36.37 27.26 17.22 7.60 53.37 40.67 -73.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.14 2.086 2.001 1.87 1.773 1.697 1.57 22.86%
Adjusted Per Share Value based on latest NOSH - 63,997
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 8.46 156.81 105.55 69.33 33.21 244.15 191.12 -87.41%
EPS 5.15 33.82 25.25 15.95 7.04 49.43 37.67 -73.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9955 1.9397 1.8532 1.7325 1.6419 1.5718 1.4542 23.41%
Price Multiplier on Financial Quarter End Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 -
Price 1.47 1.26 1.35 1.25 1.37 1.41 0.47 -
P/RPS 16.21 0.75 1.18 1.67 3.82 0.53 0.23 1593.05%
P/EPS 26.63 3.46 4.95 7.26 18.03 2.64 1.16 703.14%
EY 3.76 28.87 20.19 13.78 5.55 37.85 86.53 -87.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.60 0.67 0.67 0.77 0.83 0.30 73.97%
Price Multiplier on Announcement Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 17/10/14 24/07/14 22/04/14 28/01/14 28/10/13 23/07/13 23/04/13 -
Price 1.28 1.40 1.30 1.16 1.59 1.75 0.50 -
P/RPS 14.11 0.83 1.14 1.55 4.43 0.66 0.24 1400.79%
P/EPS 23.19 3.85 4.77 6.74 20.92 3.28 1.23 604.59%
EY 4.31 25.98 20.97 14.84 4.78 30.50 81.34 -85.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.67 0.65 0.62 0.90 1.03 0.32 51.88%

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