[PEB] YoY Cumulative Quarter Result on 31-Aug-2012 [#1]

Stock
[PEB] PIMPINAN EHSAN BERHAD
Announcement Date
24-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
31-Aug-2012 [#1]
Profit Trend
QoQ- -28.59%
YoY- 4627.89%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
Cumulative Result
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Revenue 16,623 5,846 22,953 45,136 16,851 2,177 33,855 -11.17%
PBT 5,799 5,227 7,393 13,073 1,082 174 1,267 28.83%
Tax -2,171 -1,669 -2,528 -3,239 -874 78 -907 15.65%
NP 3,628 3,558 4,865 9,834 208 252 360 46.94%
-
NP to SH 3,628 3,558 4,865 9,834 208 252 360 46.94%
-
Tax Rate 37.44% 31.93% 34.19% 24.78% 80.78% -44.83% 71.59% -
Total Cost 12,995 2,288 18,088 35,302 16,643 1,925 33,495 -14.59%
-
Net Worth 147,265 137,936 113,495 64,016 34,527 33,739 33,695 27.85%
Dividend
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Net Worth 147,265 137,936 113,495 64,016 34,527 33,739 33,695 27.85%
NOSH 65,017 64,456 64,013 64,016 138,666 139,999 144,000 -12.40%
Ratio Analysis
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
NP Margin 21.83% 60.86% 21.20% 21.79% 1.23% 11.58% 1.06% -
ROE 2.46% 2.58% 4.29% 15.36% 0.60% 0.75% 1.07% -
Per Share
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
RPS 25.57 9.07 35.86 70.51 12.15 1.56 23.51 1.40%
EPS 5.58 5.52 7.60 9.80 0.15 0.18 0.25 67.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.265 2.14 1.773 1.00 0.249 0.241 0.234 45.95%
Adjusted Per Share Value based on latest NOSH - 64,016
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
RPS 24.05 8.46 33.21 65.30 24.38 3.15 48.98 -11.17%
EPS 5.25 5.15 7.04 14.23 0.30 0.36 0.52 46.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1304 1.9955 1.6419 0.9261 0.4995 0.4881 0.4875 27.84%
Price Multiplier on Financial Quarter End Date
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Date 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 03/11/08 -
Price 0.845 1.47 1.37 0.41 0.08 0.08 0.08 -
P/RPS 3.31 16.21 3.82 0.58 0.66 5.14 0.34 46.09%
P/EPS 15.14 26.63 18.03 2.67 53.33 44.44 32.00 -11.72%
EY 6.60 3.76 5.55 37.47 1.88 2.25 3.13 13.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.69 0.77 0.41 0.32 0.33 0.34 1.41%
Price Multiplier on Announcement Date
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Date 27/10/15 17/10/14 28/10/13 24/10/12 24/10/11 27/10/10 03/11/08 -
Price 1.59 1.28 1.59 0.35 0.08 0.08 0.08 -
P/RPS 6.22 14.11 4.43 0.50 0.66 5.14 0.34 62.28%
P/EPS 28.49 23.19 20.92 2.28 53.33 44.44 32.00 -1.91%
EY 3.51 4.31 4.78 43.89 1.88 2.25 3.13 1.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.60 0.90 0.35 0.32 0.33 0.34 12.78%

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