[PEB] QoQ Cumulative 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- 31.23%
YoY- 148.12%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
Cumulative Result
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Revenue 72,960 47,923 22,953 168,768 132,114 83,106 45,136 37.85%
PBT 24,962 16,103 7,393 47,848 36,079 23,953 13,073 54.09%
Tax -7,510 -5,075 -2,528 -13,677 -10,039 -6,313 -3,239 75.45%
NP 17,452 11,028 4,865 34,171 26,040 17,640 9,834 46.73%
-
NP to SH 17,452 11,028 4,865 34,171 26,040 17,640 9,834 46.73%
-
Tax Rate 30.09% 31.52% 34.19% 28.58% 27.83% 26.36% 24.78% -
Total Cost 55,508 36,895 18,088 134,597 106,074 65,466 35,302 35.33%
-
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 13.62% 9.21% 4.29% 31.45% 25.90% 19.15% 15.36% -
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 113.96 74.83 35.86 263.59 206.34 129.79 70.51 37.84%
EPS 27.26 17.22 7.60 53.37 40.67 27.55 9.80 98.15%
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 105.55 69.33 33.21 244.15 191.12 120.23 65.30 37.85%
EPS 25.25 15.95 7.04 49.43 37.67 25.52 14.23 46.72%
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 1.18 1.67 3.82 0.53 0.23 0.39 0.58 60.76%
P/EPS 4.95 7.26 18.03 2.64 1.16 1.81 2.67 51.08%
EY 20.19 13.78 5.55 37.85 86.53 55.10 37.47 -33.85%
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 1.14 1.55 4.43 0.66 0.24 0.37 0.50 73.49%
P/EPS 4.77 6.74 20.92 3.28 1.23 1.72 2.28 63.79%
EY 20.97 14.84 4.78 30.50 81.34 58.00 43.89 -38.96%
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