[PEB] QoQ Quarter Result on 28-Feb-2013 [#3]

Stock
[PEB] PIMPINAN EHSAN BERHAD
Announcement Date
23-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
28-Feb-2013 [#3]
Profit Trend
QoQ- 7.61%
YoY- 3414.64%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
Quarter Result
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Revenue 24,970 22,953 36,654 49,008 37,970 45,136 40,210 -27.19%
PBT 8,710 7,393 11,765 12,126 10,881 13,073 8,386 2.55%
Tax -2,547 -2,528 -3,638 -3,726 -3,075 -3,239 -5,107 -37.08%
NP 6,163 4,865 8,127 8,400 7,806 9,834 3,279 52.24%
-
NP to SH 6,163 4,865 8,127 8,400 7,806 9,834 3,279 52.24%
-
Tax Rate 29.24% 34.19% 30.92% 30.73% 28.26% 24.78% 60.90% -
Total Cost 18,807 18,088 28,527 40,608 30,164 35,302 36,931 -36.20%
-
Net Worth 119,676 113,495 108,680 100,518 92,147 64,016 74,481 37.14%
Dividend
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Net Worth 119,676 113,495 108,680 100,518 92,147 64,016 74,481 37.14%
NOSH 63,997 64,013 64,042 64,024 64,036 64,016 64,042 -0.04%
Ratio Analysis
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
NP Margin 24.68% 21.20% 22.17% 17.14% 20.56% 21.79% 8.15% -
ROE 5.15% 4.29% 7.48% 8.36% 8.47% 15.36% 4.40% -
Per Share
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 39.02 35.86 57.23 76.55 59.29 70.51 62.79 -27.15%
EPS 9.63 7.60 12.69 13.12 12.19 9.80 5.12 52.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.87 1.773 1.697 1.57 1.439 1.00 1.163 37.20%
Adjusted Per Share Value based on latest NOSH - 64,024
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 36.12 33.21 53.03 70.90 54.93 65.30 58.17 -27.19%
EPS 8.92 7.04 11.76 12.15 11.29 14.23 4.74 52.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7313 1.6419 1.5722 1.4542 1.3331 0.9261 1.0775 37.14%
Price Multiplier on Financial Quarter End Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 1.25 1.37 1.41 0.47 0.50 0.41 0.08 -
P/RPS 3.20 3.82 2.46 0.61 0.84 0.58 0.13 744.54%
P/EPS 12.98 18.03 11.11 3.58 4.10 2.67 1.56 310.08%
EY 7.70 5.55 9.00 27.91 24.38 37.47 64.00 -75.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.77 0.83 0.30 0.35 0.41 0.07 350.18%
Price Multiplier on Announcement Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 28/01/14 28/10/13 23/07/13 23/04/13 29/01/13 24/10/12 30/07/12 -
Price 1.16 1.59 1.75 0.50 0.475 0.35 0.40 -
P/RPS 2.97 4.43 3.06 0.65 0.80 0.50 0.64 177.95%
P/EPS 12.05 20.92 13.79 3.81 3.90 2.28 7.81 33.48%
EY 8.30 4.78 7.25 26.24 25.66 43.89 12.80 -25.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.90 1.03 0.32 0.33 0.35 0.34 49.20%

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