[PEB] QoQ Annualized Quarter Result on 31-Aug-2011 [#1]

Stock
[PEB] PIMPINAN EHSAN BERHAD
Announcement Date
24-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
31-Aug-2011 [#1]
Profit Trend
QoQ- -24.36%
YoY- -17.46%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Revenue 88,024 63,752 71,434 67,404 7,591 3,842 5,476 535.85%
PBT 19,937 15,400 21,856 4,328 3,080 2,100 768 774.99%
Tax -6,165 -1,410 -1,350 -3,496 -1,980 -1,128 194 -
NP 13,772 13,989 20,506 832 1,100 972 962 488.63%
-
NP to SH 13,772 13,989 20,506 832 1,100 972 962 488.63%
-
Tax Rate 30.92% 9.16% 6.18% 80.78% 64.29% 53.71% -25.26% -
Total Cost 74,252 49,762 50,928 66,572 6,491 2,870 4,514 545.69%
-
Net Worth 74,462 71,184 70,957 34,527 35,285 35,020 34,377 67.32%
Dividend
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Net Worth 74,462 71,184 70,957 34,527 35,285 35,020 34,377 67.32%
NOSH 64,026 64,014 64,041 138,666 142,857 142,941 141,470 -41.02%
Ratio Analysis
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
NP Margin 15.65% 21.94% 28.71% 1.23% 14.49% 25.29% 17.57% -
ROE 18.50% 19.65% 28.90% 2.41% 3.12% 2.78% 2.80% -
Per Share
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 137.48 99.59 111.54 48.61 5.31 2.69 3.87 978.30%
EPS 21.51 21.85 32.02 0.60 0.77 0.68 0.68 898.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.163 1.112 1.108 0.249 0.247 0.245 0.243 183.72%
Adjusted Per Share Value based on latest NOSH - 138,666
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 127.57 92.39 103.53 97.69 11.00 5.57 7.94 535.65%
EPS 19.96 20.27 29.72 1.21 1.59 1.41 1.39 489.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0792 1.0317 1.0284 0.5004 0.5114 0.5075 0.4982 67.33%
Price Multiplier on Financial Quarter End Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 -
Price 0.08 0.08 0.08 0.08 0.08 0.08 0.08 -
P/RPS 0.06 0.08 0.07 0.16 1.51 2.98 2.07 -90.54%
P/EPS 0.37 0.37 0.25 13.33 10.39 11.76 11.76 -90.01%
EY 268.88 273.17 400.25 7.50 9.62 8.50 8.50 898.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.07 0.07 0.07 0.32 0.32 0.33 0.33 -64.39%
Price Multiplier on Announcement Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 30/07/12 24/04/12 30/01/12 24/10/11 29/07/11 29/04/11 19/01/11 -
Price 0.40 0.08 0.08 0.08 0.08 0.08 0.08 -
P/RPS 0.29 0.08 0.07 0.16 1.51 2.98 2.07 -72.99%
P/EPS 1.86 0.37 0.25 13.33 10.39 11.76 11.76 -70.72%
EY 53.77 273.17 400.25 7.50 9.62 8.50 8.50 241.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.07 0.07 0.32 0.32 0.33 0.33 2.00%

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