[PEB] QoQ Annualized Quarter Result on 30-Nov-2007 [#2]

Stock
[PEB] PIMPINAN EHSAN BERHAD
Announcement Date
29-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2008
Quarter
30-Nov-2007 [#2]
Profit Trend
QoQ- 19.83%
YoY- 133.55%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Revenue 322,824 238,187 217,358 174,708 162,212 247,383 199,566 37.60%
PBT 10,576 7,110 6,493 5,610 2,584 3,141 3,242 119.17%
Tax -5,624 -2,503 -2,336 -1,948 472 -321 -974 220.14%
NP 4,952 4,607 4,157 3,662 3,056 2,820 2,268 67.90%
-
NP to SH 4,952 4,607 4,157 3,662 3,056 2,820 2,268 67.90%
-
Tax Rate 53.18% 35.20% 35.98% 34.72% -18.27% 10.22% 30.04% -
Total Cost 317,872 233,580 213,201 171,046 159,156 244,563 197,298 37.23%
-
Net Worth 28,863 27,813 26,196 25,033 23,768 23,072 22,012 19.70%
Dividend
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Net Worth 28,863 27,813 26,196 25,033 23,768 23,072 22,012 19.70%
NOSH 142,183 142,631 142,374 143,046 141,481 142,424 142,941 -0.35%
Ratio Analysis
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
NP Margin 1.53% 1.93% 1.91% 2.10% 1.88% 1.14% 1.14% -
ROE 17.16% 16.56% 15.87% 14.63% 12.86% 12.22% 10.30% -
Per Share
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 227.05 166.99 152.67 122.13 114.65 173.69 139.61 38.09%
EPS 3.48 3.23 2.92 2.56 2.16 1.98 1.59 68.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.203 0.195 0.184 0.175 0.168 0.162 0.154 20.12%
Adjusted Per Share Value based on latest NOSH - 142,266
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 467.01 344.57 314.44 252.74 234.66 357.88 288.70 37.60%
EPS 7.16 6.66 6.01 5.30 4.42 4.08 3.28 67.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4176 0.4024 0.379 0.3621 0.3439 0.3338 0.3185 19.69%
Price Multiplier on Financial Quarter End Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 21/08/08 30/05/08 27/02/08 - - - - -
Price 0.11 0.10 0.18 0.00 0.00 0.00 0.00 -
P/RPS 0.05 0.06 0.12 0.00 0.00 0.00 0.00 -
P/EPS 3.16 3.10 6.16 0.00 0.00 0.00 0.00 -
EY 31.66 32.30 16.22 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.51 0.98 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 23/10/08 24/07/08 23/04/08 29/01/08 30/10/07 26/07/07 26/04/07 -
Price 0.10 0.15 0.17 0.20 0.00 0.00 0.00 -
P/RPS 0.04 0.09 0.11 0.16 0.00 0.00 0.00 -
P/EPS 2.87 4.64 5.82 7.81 0.00 0.00 0.00 -
EY 34.83 21.53 17.18 12.80 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.77 0.92 1.14 0.00 0.00 0.00 -

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