[PEB] YoY Annualized Quarter 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- -1.59%
YoY- 148.19%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Revenue 53,733 17,297 97,280 176,152 63,752 3,842 105,110 -10.57%
PBT 14,360 14,445 33,282 48,105 15,400 2,100 4,617 20.79%
Tax -4,725 -6,440 -10,013 -13,385 -1,410 -1,128 -3,510 5.07%
NP 9,634 8,005 23,269 34,720 13,989 972 1,106 43.39%
-
NP to SH 9,634 8,005 23,269 34,720 13,989 972 1,106 43.39%
-
Tax Rate 32.90% 44.58% 30.09% 27.82% 9.16% 53.71% 76.02% -
Total Cost 44,098 9,292 74,010 141,432 49,762 2,870 104,004 -13.31%
-
Net Worth 154,397 142,432 128,105 100,523 71,184 35,020 33,915 28.70%
Dividend
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Net Worth 154,397 142,432 128,105 100,523 71,184 35,020 33,915 28.70%
NOSH 66,293 64,978 64,020 64,027 64,014 142,941 143,103 -12.02%
Ratio Analysis
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
NP Margin 17.93% 46.28% 23.92% 19.71% 21.94% 25.29% 1.05% -
ROE 6.24% 5.62% 18.16% 34.54% 19.65% 2.78% 3.26% -
Per Share
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 81.05 26.62 151.95 275.12 99.59 2.69 73.45 1.65%
EPS 14.53 12.32 36.35 54.23 21.85 0.68 0.77 63.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.329 2.192 2.001 1.57 1.112 0.245 0.237 46.30%
Adjusted Per Share Value based on latest NOSH - 64,024
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 77.73 25.02 140.73 254.83 92.23 5.56 152.06 -10.57%
EPS 13.94 11.58 33.66 50.23 20.24 1.41 1.60 43.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2336 2.0605 1.8532 1.4542 1.0298 0.5066 0.4906 28.71%
Price Multiplier on Financial Quarter End Date
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 1.36 1.14 1.35 0.47 0.08 0.08 0.08 -
P/RPS 1.68 4.28 0.89 0.17 0.08 2.98 0.11 57.44%
P/EPS 9.36 9.25 3.71 0.87 0.37 11.76 10.34 -1.64%
EY 10.69 10.81 26.92 115.38 273.17 8.50 9.67 1.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.52 0.67 0.30 0.07 0.33 0.34 9.30%
Price Multiplier on Announcement Date
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 21/04/16 29/04/15 22/04/14 23/04/13 24/04/12 29/04/11 27/04/10 -
Price 1.46 1.18 1.30 0.50 0.08 0.08 0.08 -
P/RPS 1.80 4.43 0.86 0.18 0.08 2.98 0.11 59.26%
P/EPS 10.05 9.58 3.58 0.92 0.37 11.76 10.34 -0.47%
EY 9.95 10.44 27.96 108.45 273.17 8.50 9.67 0.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.54 0.65 0.32 0.07 0.33 0.34 10.81%

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