[PEB] QoQ 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- 199.91%
YoY- 4627.89%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
Quarter Result
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Revenue 36,654 49,008 37,970 45,136 40,210 12,097 18,866 55.63%
PBT 11,765 12,126 10,881 13,073 8,386 622 9,846 12.59%
Tax -3,638 -3,726 -3,075 -3,239 -5,107 -383 199 -
NP 8,127 8,400 7,806 9,834 3,279 239 10,045 -13.16%
-
NP to SH 8,127 8,400 7,806 9,834 3,279 239 10,045 -13.16%
-
Tax Rate 30.92% 30.73% 28.26% 24.78% 60.90% 61.58% -2.02% -
Total Cost 28,527 40,608 30,164 35,302 36,931 11,858 8,821 118.53%
-
Net Worth 108,680 100,518 92,147 64,016 74,481 71,829 70,936 32.86%
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 108,680 100,518 92,147 64,016 74,481 71,829 70,936 32.86%
NOSH 64,042 64,024 64,036 64,016 64,042 64,594 64,021 0.02%
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 22.17% 17.14% 20.56% 21.79% 8.15% 1.98% 53.24% -
ROE 7.48% 8.36% 8.47% 15.36% 4.40% 0.33% 14.16% -
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 57.23 76.55 59.29 70.51 62.79 18.73 29.47 55.59%
EPS 12.69 13.12 12.19 9.80 5.12 0.37 15.69 -13.18%
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 53.03 70.90 54.93 65.30 58.17 17.50 27.29 55.65%
EPS 11.76 12.15 11.29 14.23 4.74 0.35 14.53 -13.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5722 1.4542 1.3331 0.9261 1.0775 1.0391 1.0262 32.86%
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 2.46 0.61 0.84 0.58 0.13 0.43 0.27 335.64%
P/EPS 11.11 3.58 4.10 2.67 1.56 21.62 0.51 678.54%
EY 9.00 27.91 24.38 37.47 64.00 4.63 196.13 -87.15%
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 3.06 0.65 0.80 0.50 0.64 0.43 0.27 403.80%
P/EPS 13.79 3.81 3.90 2.28 7.81 21.62 0.51 799.06%
EY 7.25 26.24 25.66 43.89 12.80 4.63 196.13 -88.88%
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