[PEB] QoQ Cumulative Quarter Result on 29-Feb-2012 [#3]

Stock
[PEB] PIMPINAN EHSAN BERHAD
Announcement Date
24-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
29-Feb-2012 [#3]
Profit Trend
QoQ- 2.33%
YoY- 1339.23%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
Cumulative Result
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Revenue 83,106 45,136 88,024 47,814 35,717 16,851 7,591 390.90%
PBT 23,953 13,073 19,937 11,550 10,928 1,082 3,080 291.06%
Tax -6,313 -3,239 -6,165 -1,058 -675 -874 -1,980 116.17%
NP 17,640 9,834 13,772 10,492 10,253 208 1,100 532.71%
-
NP to SH 17,640 9,834 13,772 10,492 10,253 208 1,100 532.71%
-
Tax Rate 26.36% 24.78% 30.92% 9.16% 6.18% 80.78% 64.29% -
Total Cost 65,466 35,302 74,252 37,322 25,464 16,643 6,491 364.84%
-
Net Worth 92,137 64,016 74,462 71,184 70,957 34,527 35,285 89.29%
Dividend
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Net Worth 92,137 64,016 74,462 71,184 70,957 34,527 35,285 89.29%
NOSH 64,029 64,016 64,026 64,014 64,041 138,666 142,857 -41.34%
Ratio Analysis
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
NP Margin 21.23% 21.79% 15.65% 21.94% 28.71% 1.23% 14.49% -
ROE 19.15% 15.36% 18.50% 14.74% 14.45% 0.60% 3.12% -
Per Share
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 129.79 70.51 137.48 74.69 55.77 12.15 5.31 737.34%
EPS 27.55 9.80 21.51 16.39 16.01 0.15 0.77 978.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.439 1.00 1.163 1.112 1.108 0.249 0.247 222.73%
Adjusted Per Share Value based on latest NOSH - 64,594
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 120.44 65.41 127.57 69.30 51.76 24.42 11.00 390.93%
EPS 25.57 14.25 19.96 15.21 14.86 0.30 1.59 533.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3353 0.9278 1.0792 1.0317 1.0284 0.5004 0.5114 89.28%
Price Multiplier on Financial Quarter End Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 -
Price 0.50 0.41 0.08 0.08 0.08 0.08 0.08 -
P/RPS 0.39 0.58 0.06 0.11 0.14 0.66 1.51 -59.34%
P/EPS 1.81 2.67 0.37 0.49 0.50 53.33 10.39 -68.70%
EY 55.10 37.47 268.88 204.88 200.13 1.88 9.62 219.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.41 0.07 0.07 0.07 0.32 0.32 6.13%
Price Multiplier on Announcement Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 29/01/13 24/10/12 30/07/12 24/04/12 30/01/12 24/10/11 29/07/11 -
Price 0.475 0.35 0.40 0.08 0.08 0.08 0.08 -
P/RPS 0.37 0.50 0.29 0.11 0.14 0.66 1.51 -60.74%
P/EPS 1.72 2.28 1.86 0.49 0.50 53.33 10.39 -69.75%
EY 58.00 43.89 53.77 204.88 200.13 1.88 9.62 230.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.35 0.34 0.07 0.07 0.32 0.32 2.06%

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