[PEB] QoQ TTM 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- -4.0%
YoY- 2.42%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
TTM 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 52,523 40,570 22,265 7,591 23,502 28,584 111.52%
PBT 19,936 13,054 13,624 3,988 3,080 4,336 3,494 218.97%
Tax -6,165 -2,192 -2,752 -2,932 -1,980 -3,297 -2,484 83.20%
NP 13,771 10,862 10,872 1,056 1,100 1,039 1,010 469.82%
-
NP to SH 13,771 10,862 10,872 1,056 1,100 1,039 1,010 469.82%
-
Tax Rate 30.92% 16.79% 20.20% 73.52% 64.29% 76.04% 71.09% -
Total Cost 74,253 41,661 29,698 21,209 6,491 22,463 27,574 93.44%
-
Net Worth 74,481 71,829 70,936 34,527 35,150 35,885 34,779 66.06%
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 74,481 71,829 70,936 34,527 35,150 35,885 34,779 66.06%
NOSH 64,042 64,594 64,021 138,666 142,307 146,470 143,125 -41.46%
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 15.64% 20.68% 26.80% 4.74% 14.49% 4.42% 3.53% -
ROE 18.49% 15.12% 15.33% 3.06% 3.13% 2.90% 2.90% -
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 137.45 81.31 63.37 16.06 5.33 16.05 19.97 261.41%
EPS 21.50 16.82 16.98 0.76 0.77 0.71 0.71 869.51%
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 76.12 58.80 32.27 11.00 34.06 41.43 111.50%
EPS 19.96 15.74 15.76 1.53 1.59 1.51 1.46 470.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0794 1.041 1.0281 0.5004 0.5094 0.5201 0.504 66.07%
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 0.10 0.13 0.50 1.50 0.50 0.40 -71.73%
P/EPS 0.37 0.48 0.47 10.51 10.35 11.28 11.34 -89.76%
EY 268.78 210.20 212.27 9.52 9.66 8.87 8.82 873.60%
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 0.10 0.13 0.50 1.50 0.50 0.40 -19.28%
P/EPS 1.86 0.48 0.47 10.51 10.35 11.28 11.34 -70.00%
EY 53.76 210.20 212.27 9.52 9.66 8.87 8.82 233.31%
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