[PEB] YoY Cumulative 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- 47.62%
YoY- 148.19%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
Cumulative Result
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Revenue 40,300 12,973 72,960 132,114 47,814 2,882 78,833 -10.57%
PBT 10,770 10,834 24,962 36,079 11,550 1,575 3,463 20.79%
Tax -3,544 -4,830 -7,510 -10,039 -1,058 -846 -2,633 5.07%
NP 7,226 6,004 17,452 26,040 10,492 729 830 43.38%
-
NP to SH 7,226 6,004 17,452 26,040 10,492 729 830 43.38%
-
Tax Rate 32.91% 44.58% 30.09% 27.83% 9.16% 53.71% 76.03% -
Total Cost 33,074 6,969 55,508 106,074 37,322 2,153 78,003 -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 4.68% 4.22% 13.62% 25.90% 14.74% 2.08% 2.45% -
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 60.79 19.97 113.96 206.34 74.69 2.02 55.09 1.65%
EPS 10.90 9.24 27.26 40.67 16.39 0.51 0.58 62.98%
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 58.30 18.77 105.55 191.12 69.17 4.17 114.04 -10.57%
EPS 10.45 8.69 25.25 37.67 15.18 1.05 1.20 43.38%
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 2.24 5.71 1.18 0.23 0.11 3.97 0.15 56.86%
P/EPS 12.48 12.34 4.95 1.16 0.49 15.69 13.79 -1.64%
EY 8.01 8.11 20.19 86.53 204.88 6.38 7.25 1.67%
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 2.40 5.91 1.14 0.24 0.11 3.97 0.15 58.67%
P/EPS 13.39 12.77 4.77 1.23 0.49 15.69 13.79 -0.48%
EY 7.47 7.83 20.97 81.34 204.88 6.38 7.25 0.49%
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