[PEB] YoY Annualized Quarter Result on 30-Nov-2008 [#2]

Stock
[PEB] PIMPINAN EHSAN BERHAD
Announcement Date
22-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
30-Nov-2008 [#2]
Profit Trend
QoQ- 2.67%
YoY- 38.83%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Revenue 71,434 5,476 147,214 290,606 174,708 232,026 115,426 -7.68%
PBT 21,856 768 6,224 10,458 5,610 2,936 6,520 22.32%
Tax -1,350 194 -5,004 -5,374 -1,948 -1,368 -5,498 -20.85%
NP 20,506 962 1,220 5,084 3,662 1,568 1,022 64.80%
-
NP to SH 20,506 962 1,220 5,084 3,662 1,568 1,022 64.80%
-
Tax Rate 6.18% -25.26% 80.40% 51.39% 34.72% 46.59% 84.33% -
Total Cost 50,928 4,514 145,994 285,522 171,046 230,458 114,404 -12.61%
-
Net Worth 70,957 34,377 33,479 30,418 25,033 21,096 18,792 24.77%
Dividend
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Net Worth 70,957 34,377 33,479 30,418 25,033 21,096 18,792 24.77%
NOSH 64,041 141,470 141,860 142,808 143,046 142,545 142,368 -12.46%
Ratio Analysis
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
NP Margin 28.71% 17.57% 0.83% 1.75% 2.10% 0.68% 0.89% -
ROE 28.90% 2.80% 3.64% 16.71% 14.63% 7.43% 5.44% -
Per Share
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
RPS 111.54 3.87 103.77 203.49 122.13 162.77 81.08 5.45%
EPS 32.02 0.68 0.86 3.56 2.56 1.10 0.72 88.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.108 0.243 0.236 0.213 0.175 0.148 0.132 42.53%
Adjusted Per Share Value based on latest NOSH - 141,847
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
RPS 103.34 7.92 212.97 420.41 252.74 335.66 166.98 -7.68%
EPS 29.67 1.39 1.76 7.35 5.30 2.27 1.48 64.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0265 0.4973 0.4843 0.44 0.3621 0.3052 0.2719 24.77%
Price Multiplier on Financial Quarter End Date
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Date 30/11/11 30/11/10 20/11/09 03/11/08 - - - -
Price 0.08 0.08 0.08 0.08 0.00 0.00 0.00 -
P/RPS 0.07 2.07 0.08 0.04 0.00 0.00 0.00 -
P/EPS 0.25 11.76 9.30 2.25 0.00 0.00 0.00 -
EY 400.25 8.50 10.75 44.50 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.07 0.33 0.34 0.38 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Date 30/01/12 19/01/11 18/01/10 03/11/08 29/01/08 22/01/07 27/01/06 -
Price 0.08 0.08 0.08 0.08 0.20 0.00 0.00 -
P/RPS 0.07 2.07 0.08 0.04 0.16 0.00 0.00 -
P/EPS 0.25 11.76 9.30 2.25 7.81 0.00 0.00 -
EY 400.25 8.50 10.75 44.50 12.80 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.07 0.33 0.34 0.38 1.14 0.00 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