[PEB] QoQ TTM Result on 31-May-2012 [#4]

Stock
[PEB] PIMPINAN EHSAN BERHAD
Announcement Date
30-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
31-May-2012 [#4]
Profit Trend
QoQ- 26.78%
YoY- 1151.91%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
TTM Result
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Revenue 172,324 135,413 116,309 88,024 52,523 40,570 22,265 291.76%
PBT 44,466 32,962 31,927 19,936 13,054 13,624 3,988 399.82%
Tax -15,147 -11,804 -8,530 -6,165 -2,192 -2,752 -2,932 199.14%
NP 29,319 21,158 23,397 13,771 10,862 10,872 1,056 818.76%
-
NP to SH 29,319 21,158 23,397 13,771 10,862 10,872 1,056 818.76%
-
Tax Rate 34.06% 35.81% 26.72% 30.92% 16.79% 20.20% 73.52% -
Total Cost 143,005 114,255 92,912 74,253 41,661 29,698 21,209 257.32%
-
Net Worth 100,518 92,147 64,016 74,481 71,829 70,936 34,527 104.02%
Dividend
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Net Worth 100,518 92,147 64,016 74,481 71,829 70,936 34,527 104.02%
NOSH 64,024 64,036 64,016 64,042 64,594 64,021 138,666 -40.29%
Ratio Analysis
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
NP Margin 17.01% 15.62% 20.12% 15.64% 20.68% 26.80% 4.74% -
ROE 29.17% 22.96% 36.55% 18.49% 15.12% 15.33% 3.06% -
Per Share
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 269.15 211.46 181.68 137.45 81.31 63.37 16.06 556.01%
EPS 45.79 33.04 36.55 21.50 16.82 16.98 0.76 1440.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.439 1.00 1.163 1.112 1.108 0.249 241.68%
Adjusted Per Share Value based on latest NOSH - 64,042
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 249.29 195.90 168.26 127.34 75.98 58.69 32.21 291.75%
EPS 42.41 30.61 33.85 19.92 15.71 15.73 1.53 817.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4542 1.3331 0.9261 1.0775 1.0391 1.0262 0.4995 104.02%
Price Multiplier on Financial Quarter End Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 -
Price 0.47 0.50 0.41 0.08 0.08 0.08 0.08 -
P/RPS 0.17 0.24 0.23 0.06 0.10 0.13 0.50 -51.31%
P/EPS 1.03 1.51 1.12 0.37 0.48 0.47 10.51 -78.77%
EY 97.43 66.08 89.14 268.78 210.20 212.27 9.52 372.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.35 0.41 0.07 0.07 0.07 0.32 -4.21%
Price Multiplier on Announcement Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 23/04/13 29/01/13 24/10/12 30/07/12 24/04/12 30/01/12 24/10/11 -
Price 0.50 0.475 0.35 0.40 0.08 0.08 0.08 -
P/RPS 0.19 0.22 0.19 0.29 0.10 0.13 0.50 -47.56%
P/EPS 1.09 1.44 0.96 1.86 0.48 0.47 10.51 -77.95%
EY 91.59 69.56 104.42 53.76 210.20 212.27 9.52 352.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.33 0.35 0.34 0.07 0.07 0.32 0.00%

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