[PEB] QoQ Annualized Quarter Result on 31-May-2009 [#4]

Stock
[PEB] PIMPINAN EHSAN BERHAD
Announcement Date
23-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
31-May-2009 [#4]
Profit Trend
QoQ- 1.53%
YoY- 13.07%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Revenue 105,110 147,214 135,420 345,406 412,441 290,606 322,824 -52.76%
PBT 4,617 6,224 5,068 12,151 11,253 10,458 10,576 -42.53%
Tax -3,510 -5,004 -3,628 -6,942 -6,122 -5,374 -5,624 -27.03%
NP 1,106 1,220 1,440 5,209 5,130 5,084 4,952 -63.28%
-
NP to SH 1,106 1,220 1,440 5,209 5,130 5,084 4,952 -63.28%
-
Tax Rate 76.02% 80.40% 71.59% 57.13% 54.40% 51.39% 53.18% -
Total Cost 104,004 145,994 133,980 340,197 407,310 285,522 317,872 -52.61%
-
Net Worth 33,915 33,479 33,695 33,109 31,639 30,418 28,863 11.38%
Dividend
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Net Worth 33,915 33,479 33,695 33,109 31,639 30,418 28,863 11.38%
NOSH 143,103 141,860 144,000 142,712 142,518 142,808 142,183 0.43%
Ratio Analysis
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
NP Margin 1.05% 0.83% 1.06% 1.51% 1.24% 1.75% 1.53% -
ROE 3.26% 3.64% 4.27% 15.73% 16.22% 16.71% 17.16% -
Per Share
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 73.45 103.77 94.04 242.03 289.39 203.49 227.05 -52.97%
EPS 0.77 0.86 1.00 3.65 3.60 3.56 3.48 -63.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.237 0.236 0.234 0.232 0.222 0.213 0.203 10.90%
Adjusted Per Share Value based on latest NOSH - 143,263
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 152.33 213.35 196.26 500.59 597.74 421.17 467.86 -52.76%
EPS 1.60 1.77 2.09 7.55 7.44 7.37 7.18 -63.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4915 0.4852 0.4883 0.4798 0.4585 0.4408 0.4183 11.38%
Price Multiplier on Financial Quarter End Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 25/02/10 20/11/09 03/11/08 03/11/08 03/11/08 03/11/08 21/08/08 -
Price 0.08 0.08 0.08 0.08 0.08 0.08 0.11 -
P/RPS 0.11 0.08 0.09 0.03 0.03 0.04 0.05 69.39%
P/EPS 10.34 9.30 8.00 2.19 2.22 2.25 3.16 120.88%
EY 9.67 10.75 12.50 45.63 45.00 44.50 31.66 -54.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.34 0.34 0.34 0.36 0.38 0.54 -26.60%
Price Multiplier on Announcement Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 27/04/10 18/01/10 03/11/08 03/11/08 03/11/08 03/11/08 23/10/08 -
Price 0.08 0.08 0.08 0.08 0.08 0.08 0.10 -
P/RPS 0.11 0.08 0.09 0.03 0.03 0.04 0.04 96.64%
P/EPS 10.34 9.30 8.00 2.19 2.22 2.25 2.87 135.56%
EY 9.67 10.75 12.50 45.63 45.00 44.50 34.83 -57.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.34 0.34 0.34 0.36 0.38 0.49 -21.67%

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