[PEB] QoQ TTM Result on 30-Nov-2011 [#2]

Stock
[PEB] PIMPINAN EHSAN BERHAD
Announcement Date
30-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
30-Nov-2011 [#2]
Profit Trend
QoQ- 929.55%
YoY- 976.44%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
TTM Result
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Revenue 116,309 88,024 52,523 40,570 22,265 7,591 23,502 189.00%
PBT 31,927 19,936 13,054 13,624 3,988 3,080 4,336 276.19%
Tax -8,530 -6,165 -2,192 -2,752 -2,932 -1,980 -3,297 87.91%
NP 23,397 13,771 10,862 10,872 1,056 1,100 1,039 689.94%
-
NP to SH 23,397 13,771 10,862 10,872 1,056 1,100 1,039 689.94%
-
Tax Rate 26.72% 30.92% 16.79% 20.20% 73.52% 64.29% 76.04% -
Total Cost 92,912 74,253 41,661 29,698 21,209 6,491 22,463 156.56%
-
Net Worth 64,016 74,481 71,829 70,936 34,527 35,150 35,885 46.83%
Dividend
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Net Worth 64,016 74,481 71,829 70,936 34,527 35,150 35,885 46.83%
NOSH 64,016 64,042 64,594 64,021 138,666 142,307 146,470 -42.26%
Ratio Analysis
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
NP Margin 20.12% 15.64% 20.68% 26.80% 4.74% 14.49% 4.42% -
ROE 36.55% 18.49% 15.12% 15.33% 3.06% 3.13% 2.90% -
Per Share
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 181.68 137.45 81.31 63.37 16.06 5.33 16.05 400.45%
EPS 36.55 21.50 16.82 16.98 0.76 0.77 0.71 1267.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.163 1.112 1.108 0.249 0.247 0.245 154.31%
Adjusted Per Share Value based on latest NOSH - 64,021
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 168.56 127.57 76.12 58.80 32.27 11.00 34.06 189.00%
EPS 33.91 19.96 15.74 15.76 1.53 1.59 1.51 688.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9278 1.0794 1.041 1.0281 0.5004 0.5094 0.5201 46.83%
Price Multiplier on Financial Quarter End Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 -
Price 0.41 0.08 0.08 0.08 0.08 0.08 0.08 -
P/RPS 0.23 0.06 0.10 0.13 0.50 1.50 0.50 -40.26%
P/EPS 1.12 0.37 0.48 0.47 10.51 10.35 11.28 -78.40%
EY 89.14 268.78 210.20 212.27 9.52 9.66 8.87 362.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.07 0.07 0.07 0.32 0.32 0.33 15.49%
Price Multiplier on Announcement Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 24/10/12 30/07/12 24/04/12 30/01/12 24/10/11 29/07/11 29/04/11 -
Price 0.35 0.40 0.08 0.08 0.08 0.08 0.08 -
P/RPS 0.19 0.29 0.10 0.13 0.50 1.50 0.50 -47.38%
P/EPS 0.96 1.86 0.48 0.47 10.51 10.35 11.28 -80.50%
EY 104.42 53.76 210.20 212.27 9.52 9.66 8.87 413.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.34 0.07 0.07 0.32 0.32 0.33 3.98%

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