[PEB] QoQ Cumulative Quarter Result on 31-Aug-2012 [#1]

Stock
[PEB] PIMPINAN EHSAN BERHAD
Announcement Date
24-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
31-Aug-2012 [#1]
Profit Trend
QoQ- -28.59%
YoY- 4627.89%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
Cumulative Result
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Revenue 168,768 132,114 83,106 45,136 88,024 47,814 35,717 181.31%
PBT 47,848 36,079 23,953 13,073 19,937 11,550 10,928 167.39%
Tax -13,677 -10,039 -6,313 -3,239 -6,165 -1,058 -675 641.87%
NP 34,171 26,040 17,640 9,834 13,772 10,492 10,253 122.95%
-
NP to SH 34,171 26,040 17,640 9,834 13,772 10,492 10,253 122.95%
-
Tax Rate 28.58% 27.83% 26.36% 24.78% 30.92% 9.16% 6.18% -
Total Cost 134,597 106,074 65,466 35,302 74,252 37,322 25,464 203.13%
-
Net Worth 108,653 100,523 92,137 64,016 74,462 71,184 70,957 32.81%
Dividend
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Net Worth 108,653 100,523 92,137 64,016 74,462 71,184 70,957 32.81%
NOSH 64,026 64,027 64,029 64,016 64,026 64,014 64,041 -0.01%
Ratio Analysis
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
NP Margin 20.25% 19.71% 21.23% 21.79% 15.65% 21.94% 28.71% -
ROE 31.45% 25.90% 19.15% 15.36% 18.50% 14.74% 14.45% -
Per Share
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 263.59 206.34 129.79 70.51 137.48 74.69 55.77 181.36%
EPS 53.37 40.67 27.55 9.80 21.51 16.39 16.01 122.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.697 1.57 1.439 1.00 1.163 1.112 1.108 32.83%
Adjusted Per Share Value based on latest NOSH - 64,016
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 244.15 191.12 120.23 65.30 127.34 69.17 51.67 181.32%
EPS 49.43 37.67 25.52 14.23 19.92 15.18 14.83 122.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5718 1.4542 1.3329 0.9261 1.0772 1.0298 1.0265 32.81%
Price Multiplier on Financial Quarter End Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 -
Price 1.41 0.47 0.50 0.41 0.08 0.08 0.08 -
P/RPS 0.53 0.23 0.39 0.58 0.06 0.11 0.14 142.70%
P/EPS 2.64 1.16 1.81 2.67 0.37 0.49 0.50 202.91%
EY 37.85 86.53 55.10 37.47 268.88 204.88 200.13 -67.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.30 0.35 0.41 0.07 0.07 0.07 419.19%
Price Multiplier on Announcement Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 23/07/13 23/04/13 29/01/13 24/10/12 30/07/12 24/04/12 30/01/12 -
Price 1.75 0.50 0.475 0.35 0.40 0.08 0.08 -
P/RPS 0.66 0.24 0.37 0.50 0.29 0.11 0.14 180.88%
P/EPS 3.28 1.23 1.72 2.28 1.86 0.49 0.50 250.03%
EY 30.50 81.34 58.00 43.89 53.77 204.88 200.13 -71.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.32 0.33 0.35 0.34 0.07 0.07 499.49%

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