[PEB] QoQ Annualized Quarter Result on 31-Aug-2008 [#1]

Stock
[PEB] PIMPINAN EHSAN BERHAD
Announcement Date
23-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
31-Aug-2008 [#1]
Profit Trend
QoQ- 7.49%
YoY- 62.04%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Revenue 345,406 412,441 290,606 322,824 238,187 217,358 174,708 57.45%
PBT 12,151 11,253 10,458 10,576 7,110 6,493 5,610 67.32%
Tax -6,942 -6,122 -5,374 -5,624 -2,503 -2,336 -1,948 133.12%
NP 5,209 5,130 5,084 4,952 4,607 4,157 3,662 26.45%
-
NP to SH 5,209 5,130 5,084 4,952 4,607 4,157 3,662 26.45%
-
Tax Rate 57.13% 54.40% 51.39% 53.18% 35.20% 35.98% 34.72% -
Total Cost 340,197 407,310 285,522 317,872 233,580 213,201 171,046 58.08%
-
Net Worth 33,109 31,639 30,418 28,863 27,813 26,196 25,033 20.47%
Dividend
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Net Worth 33,109 31,639 30,418 28,863 27,813 26,196 25,033 20.47%
NOSH 142,712 142,518 142,808 142,183 142,631 142,374 143,046 -0.15%
Ratio Analysis
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
NP Margin 1.51% 1.24% 1.75% 1.53% 1.93% 1.91% 2.10% -
ROE 15.73% 16.22% 16.71% 17.16% 16.56% 15.87% 14.63% -
Per Share
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
RPS 242.03 289.39 203.49 227.05 166.99 152.67 122.13 57.70%
EPS 3.65 3.60 3.56 3.48 3.23 2.92 2.56 26.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.232 0.222 0.213 0.203 0.195 0.184 0.175 20.65%
Adjusted Per Share Value based on latest NOSH - 142,183
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
RPS 499.68 596.66 420.41 467.01 344.57 314.44 252.74 57.45%
EPS 7.54 7.42 7.35 7.16 6.66 6.01 5.30 26.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.479 0.4577 0.44 0.4176 0.4024 0.379 0.3621 20.48%
Price Multiplier on Financial Quarter End Date
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Date 03/11/08 03/11/08 03/11/08 21/08/08 30/05/08 27/02/08 - -
Price 0.08 0.08 0.08 0.11 0.10 0.18 0.00 -
P/RPS 0.03 0.03 0.04 0.05 0.06 0.12 0.00 -
P/EPS 2.19 2.22 2.25 3.16 3.10 6.16 0.00 -
EY 45.63 45.00 44.50 31.66 32.30 16.22 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.36 0.38 0.54 0.51 0.98 0.00 -
Price Multiplier on Announcement Date
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Date 03/11/08 03/11/08 03/11/08 23/10/08 24/07/08 23/04/08 29/01/08 -
Price 0.08 0.08 0.08 0.10 0.15 0.17 0.20 -
P/RPS 0.03 0.03 0.04 0.04 0.09 0.11 0.16 -67.20%
P/EPS 2.19 2.22 2.25 2.87 4.64 5.82 7.81 -57.12%
EY 45.63 45.00 44.50 34.83 21.53 17.18 12.80 133.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.36 0.38 0.49 0.77 0.92 1.14 -55.32%

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