[PEB] QoQ TTM Result on 28-Feb-2009 [#3]

Stock
[PEB] PIMPINAN EHSAN BERHAD
Announcement Date
23-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
28-Feb-2009 [#3]
Profit Trend
QoQ- 0.39%
YoY- 26.07%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
TTM Result
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Revenue 273,709 298,555 345,406 384,499 296,136 278,340 238,187 9.70%
PBT 10,034 10,775 12,152 10,682 9,534 9,107 7,109 25.80%
Tax -6,757 -6,443 -6,942 -5,343 -4,216 -4,027 -2,503 93.76%
NP 3,277 4,332 5,210 5,339 5,318 5,080 4,606 -20.28%
-
NP to SH 3,277 4,332 5,210 5,339 5,318 5,080 4,606 -20.28%
-
Tax Rate 67.34% 59.80% 57.13% 50.02% 44.22% 44.22% 35.21% -
Total Cost 270,432 294,223 340,196 379,160 290,818 273,260 233,581 10.24%
-
Net Worth 32,777 33,695 33,237 31,514 30,213 28,863 27,690 11.88%
Dividend
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Net Worth 32,777 33,695 33,237 31,514 30,213 28,863 27,690 11.88%
NOSH 138,888 144,000 143,263 141,956 141,847 142,183 142,000 -1.46%
Ratio Analysis
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
NP Margin 1.20% 1.45% 1.51% 1.39% 1.80% 1.83% 1.93% -
ROE 10.00% 12.86% 15.68% 16.94% 17.60% 17.60% 16.63% -
Per Share
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 197.07 207.33 241.10 270.86 208.77 195.76 167.74 11.33%
EPS 2.36 3.01 3.64 3.76 3.75 3.57 3.24 -19.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.236 0.234 0.232 0.222 0.213 0.203 0.195 13.55%
Adjusted Per Share Value based on latest NOSH - 141,956
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 395.96 431.91 499.68 556.24 428.41 402.66 344.57 9.70%
EPS 4.74 6.27 7.54 7.72 7.69 7.35 6.66 -20.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4742 0.4875 0.4808 0.4559 0.4371 0.4176 0.4006 11.88%
Price Multiplier on Financial Quarter End Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 20/11/09 03/11/08 03/11/08 03/11/08 03/11/08 21/08/08 30/05/08 -
Price 0.08 0.08 0.08 0.08 0.08 0.11 0.10 -
P/RPS 0.04 0.04 0.03 0.03 0.04 0.06 0.06 -23.66%
P/EPS 3.39 2.66 2.20 2.13 2.13 3.08 3.08 6.59%
EY 29.49 37.60 45.46 47.01 46.86 32.48 32.44 -6.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.34 0.34 0.36 0.38 0.54 0.51 -23.66%
Price Multiplier on Announcement Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 18/01/10 03/11/08 03/11/08 03/11/08 03/11/08 23/10/08 24/07/08 -
Price 0.08 0.08 0.08 0.08 0.08 0.10 0.15 -
P/RPS 0.04 0.04 0.03 0.03 0.04 0.05 0.09 -41.73%
P/EPS 3.39 2.66 2.20 2.13 2.13 2.80 4.62 -18.63%
EY 29.49 37.60 45.46 47.01 46.86 35.73 21.62 22.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.34 0.34 0.36 0.38 0.49 0.77 -41.98%

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