[PEB] YoY Quarter Result on 30-Nov-2013 [#2]

Stock
[PEB] PIMPINAN EHSAN BERHAD
Announcement Date
28-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
30-Nov-2013 [#2]
Profit Trend
QoQ- 26.68%
YoY- -21.05%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
Quarter Result
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Revenue 10,865 3,441 3,662 24,970 37,970 18,866 561 63.80%
PBT 2,254 1,891 2,762 8,710 10,881 9,846 210 48.46%
Tax -716 -392 -1,510 -2,547 -3,075 199 19 -
NP 1,538 1,499 1,252 6,163 7,806 10,045 229 37.31%
-
NP to SH 1,538 1,499 1,252 6,163 7,806 10,045 229 37.31%
-
Tax Rate 31.77% 20.73% 54.67% 29.24% 28.26% -2.02% -9.05% -
Total Cost 9,327 1,942 2,410 18,807 30,164 8,821 332 74.26%
-
Net Worth 175,116 151,947 140,624 119,676 92,147 70,936 34,779 30.88%
Dividend
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Net Worth 175,116 151,947 140,624 119,676 92,147 70,936 34,779 30.88%
NOSH 67,456 66,035 64,536 63,997 64,036 64,021 143,125 -11.77%
Ratio Analysis
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
NP Margin 14.16% 43.56% 34.19% 24.68% 20.56% 53.24% 40.82% -
ROE 0.88% 0.99% 0.89% 5.15% 8.47% 14.16% 0.66% -
Per Share
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 16.11 5.21 5.67 39.02 59.29 29.47 0.39 85.82%
EPS 2.28 2.27 1.94 9.63 12.19 15.69 0.16 55.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.596 2.301 2.179 1.87 1.439 1.108 0.243 48.35%
Adjusted Per Share Value based on latest NOSH - 63,997
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 15.72 4.98 5.30 36.12 54.93 27.29 0.81 63.85%
EPS 2.22 2.17 1.81 8.92 11.29 14.53 0.33 37.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5333 2.1981 2.0343 1.7313 1.3331 1.0262 0.5031 30.88%
Price Multiplier on Financial Quarter End Date
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Date 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 -
Price 1.99 1.34 1.26 1.25 0.50 0.08 0.08 -
P/RPS 12.36 25.72 22.21 3.20 0.84 0.27 20.41 -8.01%
P/EPS 87.28 59.03 64.95 12.98 4.10 0.51 50.00 9.72%
EY 1.15 1.69 1.54 7.70 24.38 196.13 2.00 -8.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.58 0.58 0.67 0.35 0.07 0.33 15.15%
Price Multiplier on Announcement Date
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Date 25/01/17 27/01/16 27/01/15 28/01/14 29/01/13 30/01/12 19/01/11 -
Price 1.97 1.21 1.20 1.16 0.475 0.08 0.08 -
P/RPS 12.23 23.22 21.15 2.97 0.80 0.27 20.41 -8.17%
P/EPS 86.40 53.30 61.86 12.05 3.90 0.51 50.00 9.53%
EY 1.16 1.88 1.62 8.30 25.66 196.13 2.00 -8.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.53 0.55 0.62 0.33 0.07 0.33 14.90%

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