[PEB] QoQ TTM 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- 38.57%
YoY- 169.92%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
TTM Result
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Revenue 133,585 146,585 168,768 172,324 135,413 116,309 88,024 32.02%
PBT 39,994 42,165 47,845 44,466 32,962 31,927 19,936 58.99%
Tax -12,439 -12,967 -13,678 -15,147 -11,804 -8,530 -6,165 59.60%
NP 27,555 29,198 34,167 29,319 21,158 23,397 13,771 58.72%
-
NP to SH 27,555 29,198 34,167 29,319 21,158 23,397 13,771 58.72%
-
Tax Rate 31.10% 30.75% 28.59% 34.06% 35.81% 26.72% 30.92% -
Total Cost 106,030 117,387 134,601 143,005 114,255 92,912 74,253 26.77%
-
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 20.63% 19.92% 20.24% 17.01% 15.62% 20.12% 15.64% -
ROE 23.02% 25.73% 31.44% 29.17% 22.96% 36.55% 18.49% -
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 208.73 228.99 263.52 269.15 211.46 181.68 137.45 32.08%
EPS 43.06 45.61 53.35 45.79 33.04 36.55 21.50 58.82%
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 193.25 212.06 244.15 249.29 195.90 168.26 127.34 32.02%
EPS 39.86 42.24 49.43 42.41 30.61 33.85 19.92 58.72%
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 0.60 0.60 0.54 0.17 0.24 0.23 0.06 363.50%
P/EPS 2.90 3.00 2.64 1.03 1.51 1.12 0.37 294.08%
EY 34.44 33.29 37.84 97.43 66.08 89.14 268.78 -74.55%
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 0.56 0.69 0.66 0.19 0.22 0.19 0.29 55.00%
P/EPS 2.69 3.49 3.28 1.09 1.44 0.96 1.86 27.85%
EY 37.12 28.69 30.49 91.59 69.56 104.42 53.76 -21.86%
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