[PEB] QoQ Annualized Quarter Result on 30-Nov-2009 [#2]

Stock
[PEB] PIMPINAN EHSAN BERHAD
Announcement Date
18-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
30-Nov-2009 [#2]
Profit Trend
QoQ- -15.28%
YoY- -76.0%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Revenue 8,708 98,453 105,110 147,214 135,420 345,406 412,441 -92.30%
PBT 696 6,223 4,617 6,224 5,068 12,151 11,253 -84.28%
Tax 312 -5,084 -3,510 -5,004 -3,628 -6,942 -6,122 -
NP 1,008 1,139 1,106 1,220 1,440 5,209 5,130 -66.10%
-
NP to SH 1,008 1,139 1,106 1,220 1,440 5,209 5,130 -66.10%
-
Tax Rate -44.83% 81.70% 76.02% 80.40% 71.59% 57.13% 54.40% -
Total Cost 7,700 97,314 104,004 145,994 133,980 340,197 407,310 -92.85%
-
Net Worth 33,739 34,169 33,915 33,479 33,695 33,109 31,639 4.36%
Dividend
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Net Worth 33,739 34,169 33,915 33,479 33,695 33,109 31,639 4.36%
NOSH 139,999 142,374 143,103 141,860 144,000 142,712 142,518 -1.17%
Ratio Analysis
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
NP Margin 11.58% 1.16% 1.05% 0.83% 1.06% 1.51% 1.24% -
ROE 2.99% 3.33% 3.26% 3.64% 4.27% 15.73% 16.22% -
Per Share
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 6.22 69.15 73.45 103.77 94.04 242.03 289.39 -92.21%
EPS 0.72 0.80 0.77 0.86 1.00 3.65 3.60 -65.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.241 0.24 0.237 0.236 0.234 0.232 0.222 5.61%
Adjusted Per Share Value based on latest NOSH - 138,888
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 12.62 142.69 152.33 213.35 196.26 500.59 597.74 -92.30%
EPS 1.46 1.65 1.60 1.77 2.09 7.55 7.44 -66.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.489 0.4952 0.4915 0.4852 0.4883 0.4798 0.4585 4.37%
Price Multiplier on Financial Quarter End Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 30/08/10 31/05/10 25/02/10 20/11/09 03/11/08 03/11/08 03/11/08 -
Price 0.08 0.08 0.08 0.08 0.08 0.08 0.08 -
P/RPS 1.29 0.12 0.11 0.08 0.09 0.03 0.03 1118.99%
P/EPS 11.11 10.00 10.34 9.30 8.00 2.19 2.22 191.72%
EY 9.00 10.00 9.67 10.75 12.50 45.63 45.00 -65.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.33 0.34 0.34 0.34 0.34 0.36 -5.62%
Price Multiplier on Announcement Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 27/10/10 29/07/10 27/04/10 18/01/10 03/11/08 03/11/08 03/11/08 -
Price 0.08 0.08 0.08 0.08 0.08 0.08 0.08 -
P/RPS 1.29 0.12 0.11 0.08 0.09 0.03 0.03 1118.99%
P/EPS 11.11 10.00 10.34 9.30 8.00 2.19 2.22 191.72%
EY 9.00 10.00 9.67 10.75 12.50 45.63 45.00 -65.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.33 0.34 0.34 0.34 0.34 0.36 -5.62%

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