[PEB] YoY TTM 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- -5.63%
YoY- 30.23%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
TTM Result
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Revenue 43,772 43,968 69,979 133,585 135,413 40,570 28,584 7.35%
PBT 25,296 14,723 28,037 39,994 32,962 13,624 3,494 39.04%
Tax -3,326 -7,276 -10,877 -12,439 -11,804 -2,752 -2,484 4.98%
NP 21,970 7,447 17,160 27,555 21,158 10,872 1,010 66.99%
-
NP to SH 21,970 7,447 17,160 27,555 21,158 10,872 1,010 66.99%
-
Tax Rate 13.15% 49.42% 38.80% 31.10% 35.81% 20.20% 71.09% -
Total Cost 21,802 36,521 52,819 106,030 114,255 29,698 27,574 -3.83%
-
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 50.19% 16.94% 24.52% 20.63% 15.62% 26.80% 3.53% -
ROE 12.55% 4.90% 12.20% 23.02% 22.96% 15.33% 2.90% -
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 64.89 66.58 108.43 208.73 211.46 63.37 19.97 21.68%
EPS 32.57 11.28 26.59 43.06 33.04 16.98 0.71 89.09%
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 63.32 63.61 101.24 193.25 195.90 58.69 41.35 7.35%
EPS 31.78 10.77 24.82 39.86 30.61 15.73 1.46 67.01%
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 3.07 2.01 1.16 0.60 0.24 0.13 0.40 40.40%
P/EPS 6.11 11.88 4.74 2.90 1.51 0.47 11.34 -9.78%
EY 16.37 8.42 21.10 34.44 66.08 212.27 8.82 10.84%
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 3.04 1.82 1.11 0.56 0.22 0.13 0.40 40.17%
P/EPS 6.05 10.73 4.51 2.69 1.44 0.47 11.34 -9.93%
EY 16.53 9.32 22.16 37.12 69.56 212.27 8.82 11.02%
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