[PEB] YoY TTM 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- 69.9%
YoY- 2115.63%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
TTM Result
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Revenue 35,794 91,287 146,585 116,309 22,265 67,774 298,555 -29.76%
PBT 15,594 33,985 42,165 31,927 3,988 5,129 10,775 6.35%
Tax -8,394 -11,914 -12,967 -8,530 -2,932 -4,098 -6,443 4.50%
NP 7,200 22,071 29,198 23,397 1,056 1,031 4,332 8.83%
-
NP to SH 7,200 22,071 29,198 23,397 1,056 1,031 4,332 8.83%
-
Tax Rate 53.83% 35.06% 30.75% 26.72% 73.52% 79.90% 59.80% -
Total Cost 28,594 69,216 117,387 92,912 21,209 66,743 294,223 -32.18%
-
Net Worth 148,866 137,936 113,495 64,016 34,527 33,739 33,695 28.08%
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 148,866 137,936 113,495 64,016 34,527 33,739 33,695 28.08%
NOSH 65,724 64,456 64,013 64,016 138,666 139,999 144,000 -12.24%
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 20.12% 24.18% 19.92% 20.12% 4.74% 1.52% 1.45% -
ROE 4.84% 16.00% 25.73% 36.55% 3.06% 3.06% 12.86% -
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 54.46 141.63 228.99 181.68 16.06 48.41 207.33 -19.96%
EPS 10.95 34.24 45.61 36.55 0.76 0.74 3.01 24.00%
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 51.78 132.06 212.06 168.26 32.21 98.05 431.91 -29.76%
EPS 10.42 31.93 42.24 33.85 1.53 1.49 6.27 8.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1536 1.9955 1.6419 0.9261 0.4995 0.4881 0.4875 28.08%
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 1.55 1.04 0.60 0.23 0.50 0.17 0.04 83.90%
P/EPS 7.71 4.29 3.00 1.12 10.51 10.86 2.66 19.39%
EY 12.96 23.29 33.29 89.14 9.52 9.21 37.60 -16.25%
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 2.92 0.90 0.69 0.19 0.50 0.17 0.04 104.36%
P/EPS 14.51 3.74 3.49 0.96 10.51 10.86 2.66 32.66%
EY 6.89 26.75 28.69 104.42 9.52 9.21 37.60 -24.62%
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