[PEB] QoQ TTM Result on 30-Nov-2015 [#2]

Stock
[PEB] PIMPINAN EHSAN BERHAD
Announcement Date
27-Jan-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2016
Quarter
30-Nov-2015 [#2]
Profit Trend
QoQ- 3.43%
YoY- -56.6%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
TTM Result
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Revenue 44,743 50,501 52,342 43,968 35,794 25,017 48,407 -5.08%
PBT 24,933 27,879 14,957 14,723 15,594 15,022 22,024 8.58%
Tax -3,002 -3,902 -6,606 -7,276 -8,394 -7,892 -10,093 -55.27%
NP 21,931 23,977 8,351 7,447 7,200 7,130 11,931 49.77%
-
NP to SH 21,931 23,977 8,351 7,447 7,200 7,130 11,931 49.77%
-
Tax Rate 12.04% 14.00% 44.17% 49.42% 53.83% 52.54% 45.83% -
Total Cost 22,812 26,524 43,991 36,521 28,594 17,887 36,476 -26.76%
-
Net Worth 174,019 169,228 154,627 151,947 148,866 143,776 142,241 14.31%
Dividend
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Net Worth 174,019 169,228 154,627 151,947 148,866 143,776 142,241 14.31%
NOSH 67,606 65,694 66,392 66,035 65,724 65,086 64,891 2.75%
Ratio Analysis
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
NP Margin 49.02% 47.48% 15.95% 16.94% 20.12% 28.50% 24.65% -
ROE 12.60% 14.17% 5.40% 4.90% 4.84% 4.96% 8.39% -
Per Share
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
RPS 66.18 76.87 78.84 66.58 54.46 38.44 74.60 -7.64%
EPS 32.44 36.50 12.58 11.28 10.95 10.95 18.39 45.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.574 2.576 2.329 2.301 2.265 2.209 2.192 11.25%
Adjusted Per Share Value based on latest NOSH - 66,035
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
RPS 64.73 73.06 75.72 63.61 51.78 36.19 70.03 -5.08%
EPS 31.73 34.69 12.08 10.77 10.42 10.31 17.26 49.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5175 2.4481 2.2369 2.1981 2.1536 2.0799 2.0577 14.32%
Price Multiplier on Financial Quarter End Date
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Date 30/08/16 31/05/16 29/02/16 30/11/15 28/08/15 29/05/15 27/02/15 -
Price 1.87 1.64 1.36 1.34 0.845 1.12 1.14 -
P/RPS 2.83 2.13 1.73 2.01 1.55 2.91 1.53 50.40%
P/EPS 5.76 4.49 10.81 11.88 7.71 10.22 6.20 -4.76%
EY 17.35 22.25 9.25 8.42 12.96 9.78 16.13 4.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.64 0.58 0.58 0.37 0.51 0.52 25.24%
Price Multiplier on Announcement Date
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Date 27/10/16 29/07/16 21/04/16 27/01/16 27/10/15 30/07/15 29/04/15 -
Price 1.95 2.23 1.46 1.21 1.59 1.03 1.18 -
P/RPS 2.95 2.90 1.85 1.82 2.92 2.68 1.58 51.34%
P/EPS 6.01 6.11 11.61 10.73 14.51 9.40 6.42 -4.28%
EY 16.64 16.37 8.62 9.32 6.89 10.64 15.58 4.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.87 0.63 0.53 0.70 0.47 0.54 25.45%

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