[PEB] YoY TTM Result on 30-Nov-2015 [#2]

Stock
[PEB] PIMPINAN EHSAN BERHAD
Announcement Date
27-Jan-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2016
Quarter
30-Nov-2015 [#2]
Profit Trend
QoQ- 3.43%
YoY- -56.6%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
TTM Result
30/11/17 30/06/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Revenue 112,809 49,283 43,772 43,968 69,979 133,585 135,413 -3.58%
PBT 28,089 9,953 25,296 14,723 28,037 39,994 32,962 -3.14%
Tax -8,017 -2,443 -3,326 -7,276 -10,877 -12,439 -11,804 -7.44%
NP 20,072 7,510 21,970 7,447 17,160 27,555 21,158 -1.04%
-
NP to SH 20,072 7,510 21,970 7,447 17,160 27,555 21,158 -1.04%
-
Tax Rate 28.54% 24.55% 13.15% 49.42% 38.80% 31.10% 35.81% -
Total Cost 92,737 41,773 21,802 36,521 52,819 106,030 114,255 -4.08%
-
Net Worth 197,123 0 175,116 151,947 140,624 119,676 92,147 16.41%
Dividend
30/11/17 30/06/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/17 30/06/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Net Worth 197,123 0 175,116 151,947 140,624 119,676 92,147 16.41%
NOSH 69,059 67,751 67,456 66,035 64,536 63,997 64,036 1.52%
Ratio Analysis
30/11/17 30/06/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
NP Margin 17.79% 15.24% 50.19% 16.94% 24.52% 20.63% 15.62% -
ROE 10.18% 0.00% 12.55% 4.90% 12.20% 23.02% 22.96% -
Per Share
30/11/17 30/06/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
RPS 164.07 72.74 64.89 66.58 108.43 208.73 211.46 -4.94%
EPS 29.19 11.08 32.57 11.28 26.59 43.06 33.04 -2.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.867 0.00 2.596 2.301 2.179 1.87 1.439 14.77%
Adjusted Per Share Value based on latest NOSH - 66,035
30/11/17 30/06/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
RPS 163.20 71.30 63.32 63.61 101.24 193.25 195.90 -3.58%
EPS 29.04 10.86 31.78 10.77 24.82 39.86 30.61 -1.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8517 0.00 2.5333 2.1981 2.0343 1.7313 1.3331 16.41%
Price Multiplier on Financial Quarter End Date
30/11/17 30/06/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Date 30/11/17 30/06/17 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 -
Price 2.35 1.74 1.99 1.34 1.26 1.25 0.50 -
P/RPS 1.43 2.39 3.07 2.01 1.16 0.60 0.24 42.86%
P/EPS 8.05 15.70 6.11 11.88 4.74 2.90 1.51 39.72%
EY 12.42 6.37 16.37 8.42 21.10 34.44 66.08 -28.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.00 0.77 0.58 0.58 0.67 0.35 18.55%
Price Multiplier on Announcement Date
30/11/17 30/06/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Date 25/01/18 - 25/01/17 27/01/16 27/01/15 28/01/14 29/01/13 -
Price 2.43 0.00 1.97 1.21 1.20 1.16 0.475 -
P/RPS 1.48 0.00 3.04 1.82 1.11 0.56 0.22 46.37%
P/EPS 8.32 0.00 6.05 10.73 4.51 2.69 1.44 41.99%
EY 12.01 0.00 16.53 9.32 22.16 37.12 69.56 -29.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.00 0.76 0.53 0.55 0.62 0.33 20.81%

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