[PEB] YoY Annualized Quarter Result on 28-Feb-2010 [#3]

Stock
[PEB] PIMPINAN EHSAN BERHAD
Announcement Date
27-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
28-Feb-2010 [#3]
Profit Trend
QoQ- -9.29%
YoY- -78.43%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Revenue 176,152 63,752 3,842 105,110 412,441 217,358 199,566 -2.05%
PBT 48,105 15,400 2,100 4,617 11,253 6,493 3,242 56.69%
Tax -13,385 -1,410 -1,128 -3,510 -6,122 -2,336 -974 54.70%
NP 34,720 13,989 972 1,106 5,130 4,157 2,268 57.51%
-
NP to SH 34,720 13,989 972 1,106 5,130 4,157 2,268 57.51%
-
Tax Rate 27.82% 9.16% 53.71% 76.02% 54.40% 35.98% 30.04% -
Total Cost 141,432 49,762 2,870 104,004 407,310 213,201 197,298 -5.39%
-
Net Worth 100,523 71,184 35,020 33,915 31,639 26,196 22,012 28.77%
Dividend
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Net Worth 100,523 71,184 35,020 33,915 31,639 26,196 22,012 28.77%
NOSH 64,027 64,014 142,941 143,103 142,518 142,374 142,941 -12.51%
Ratio Analysis
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
NP Margin 19.71% 21.94% 25.29% 1.05% 1.24% 1.91% 1.14% -
ROE 34.54% 19.65% 2.78% 3.26% 16.22% 15.87% 10.30% -
Per Share
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
RPS 275.12 99.59 2.69 73.45 289.39 152.67 139.61 11.95%
EPS 54.23 21.85 0.68 0.77 3.60 2.92 1.59 79.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.112 0.245 0.237 0.222 0.184 0.154 47.20%
Adjusted Per Share Value based on latest NOSH - 146,666
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
RPS 255.29 92.39 5.57 152.33 597.74 315.01 289.23 -2.05%
EPS 50.32 20.27 1.41 1.60 7.44 6.03 3.29 57.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4569 1.0317 0.5075 0.4915 0.4585 0.3797 0.319 28.77%
Price Multiplier on Financial Quarter End Date
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 03/11/08 27/02/08 - -
Price 0.47 0.08 0.08 0.08 0.08 0.18 0.00 -
P/RPS 0.17 0.08 2.98 0.11 0.03 0.12 0.00 -
P/EPS 0.87 0.37 11.76 10.34 2.22 6.16 0.00 -
EY 115.38 273.17 8.50 9.67 45.00 16.22 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.07 0.33 0.34 0.36 0.98 0.00 -
Price Multiplier on Announcement Date
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Date 23/04/13 24/04/12 29/04/11 27/04/10 03/11/08 23/04/08 26/04/07 -
Price 0.50 0.08 0.08 0.08 0.08 0.17 0.00 -
P/RPS 0.18 0.08 2.98 0.11 0.03 0.11 0.00 -
P/EPS 0.92 0.37 11.76 10.34 2.22 5.82 0.00 -
EY 108.45 273.17 8.50 9.67 45.00 17.18 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.07 0.33 0.34 0.36 0.92 0.00 -

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