[PEB] QoQ TTM 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- -2.42%
YoY- 13.11%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
TTM Result
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Revenue 114,907 273,709 298,555 345,406 384,499 296,136 278,340 -44.64%
PBT 7,173 10,034 10,775 12,152 10,682 9,534 9,107 -14.75%
Tax -4,982 -6,757 -6,443 -6,942 -5,343 -4,216 -4,027 15.28%
NP 2,191 3,277 4,332 5,210 5,339 5,318 5,080 -43.00%
-
NP to SH 2,191 3,277 4,332 5,210 5,339 5,318 5,080 -43.00%
-
Tax Rate 69.45% 67.34% 59.80% 57.13% 50.02% 44.22% 44.22% -
Total Cost 112,716 270,432 294,223 340,196 379,160 290,818 273,260 -44.67%
-
Net Worth 34,759 32,777 33,695 33,237 31,514 30,213 28,863 13.23%
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 34,759 32,777 33,695 33,237 31,514 30,213 28,863 13.23%
NOSH 146,666 138,888 144,000 143,263 141,956 141,847 142,183 2.09%
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 1.91% 1.20% 1.45% 1.51% 1.39% 1.80% 1.83% -
ROE 6.30% 10.00% 12.86% 15.68% 16.94% 17.60% 17.60% -
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 78.35 197.07 207.33 241.10 270.86 208.77 195.76 -45.78%
EPS 1.49 2.36 3.01 3.64 3.76 3.75 3.57 -44.24%
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 166.53 396.68 432.69 500.59 557.24 429.18 403.39 -44.64%
EPS 3.18 4.75 6.28 7.55 7.74 7.71 7.36 -42.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5038 0.475 0.4883 0.4817 0.4567 0.4379 0.4183 13.23%
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 0.10 0.04 0.04 0.03 0.03 0.04 0.06 40.70%
P/EPS 5.36 3.39 2.66 2.20 2.13 2.13 3.08 44.82%
EY 18.67 29.49 37.60 45.46 47.01 46.86 32.48 -30.93%
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 0.10 0.04 0.04 0.03 0.03 0.04 0.05 58.94%
P/EPS 5.36 3.39 2.66 2.20 2.13 2.13 2.80 54.35%
EY 18.67 29.49 37.60 45.46 47.01 46.86 35.73 -35.20%
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