[PEB] QoQ TTM Result on 31-May-2015 [#4]

Stock
[PEB] PIMPINAN EHSAN BERHAD
Announcement Date
30-Jul-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2015
Quarter
31-May-2015 [#4]
Profit Trend
QoQ- -40.24%
YoY- -69.5%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
TTM Result
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Revenue 52,342 43,968 35,794 25,017 48,407 69,979 91,287 -31.00%
PBT 14,957 14,723 15,594 15,022 22,024 28,037 33,985 -42.16%
Tax -6,606 -7,276 -8,394 -7,892 -10,093 -10,877 -11,914 -32.53%
NP 8,351 7,447 7,200 7,130 11,931 17,160 22,071 -47.71%
-
NP to SH 8,351 7,447 7,200 7,130 11,931 17,160 22,071 -47.71%
-
Tax Rate 44.17% 49.42% 53.83% 52.54% 45.83% 38.80% 35.06% -
Total Cost 43,991 36,521 28,594 17,887 36,476 52,819 69,216 -26.09%
-
Net Worth 154,627 151,947 148,866 143,776 142,241 140,624 137,936 7.92%
Dividend
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Net Worth 154,627 151,947 148,866 143,776 142,241 140,624 137,936 7.92%
NOSH 66,392 66,035 65,724 65,086 64,891 64,536 64,456 1.99%
Ratio Analysis
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
NP Margin 15.95% 16.94% 20.12% 28.50% 24.65% 24.52% 24.18% -
ROE 5.40% 4.90% 4.84% 4.96% 8.39% 12.20% 16.00% -
Per Share
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
RPS 78.84 66.58 54.46 38.44 74.60 108.43 141.63 -32.35%
EPS 12.58 11.28 10.95 10.95 18.39 26.59 34.24 -48.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.329 2.301 2.265 2.209 2.192 2.179 2.14 5.80%
Adjusted Per Share Value based on latest NOSH - 65,086
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
RPS 75.72 63.61 51.78 36.19 70.03 101.24 132.06 -31.00%
EPS 12.08 10.77 10.42 10.31 17.26 24.82 31.93 -47.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2369 2.1981 2.1536 2.0799 2.0577 2.0343 1.9955 7.91%
Price Multiplier on Financial Quarter End Date
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Date 29/02/16 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 -
Price 1.36 1.34 0.845 1.12 1.14 1.26 1.47 -
P/RPS 1.73 2.01 1.55 2.91 1.53 1.16 1.04 40.43%
P/EPS 10.81 11.88 7.71 10.22 6.20 4.74 4.29 85.27%
EY 9.25 8.42 12.96 9.78 16.13 21.10 23.29 -45.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.58 0.37 0.51 0.52 0.58 0.69 -10.94%
Price Multiplier on Announcement Date
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Date 21/04/16 27/01/16 27/10/15 30/07/15 29/04/15 27/01/15 17/10/14 -
Price 1.46 1.21 1.59 1.03 1.18 1.20 1.28 -
P/RPS 1.85 1.82 2.92 2.68 1.58 1.11 0.90 61.73%
P/EPS 11.61 10.73 14.51 9.40 6.42 4.51 3.74 112.94%
EY 8.62 9.32 6.89 10.64 15.58 22.16 26.75 -53.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.53 0.70 0.47 0.54 0.55 0.60 3.30%

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