[PEB] YoY Annualized Quarter 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- -24.36%
YoY- -17.46%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Revenue 23,384 91,812 180,544 67,404 8,708 135,420 322,824 -35.42%
PBT 20,908 29,572 52,292 4,328 696 5,068 10,576 12.02%
Tax -6,676 -10,112 -12,956 -3,496 312 -3,628 -5,624 2.89%
NP 14,232 19,460 39,336 832 1,008 1,440 4,952 19.22%
-
NP to SH 14,232 19,460 39,336 832 1,008 1,440 4,952 19.22%
-
Tax Rate 31.93% 34.19% 24.78% 80.78% -44.83% 71.59% 53.18% -
Total Cost 9,152 72,352 141,208 66,572 7,700 133,980 317,872 -44.62%
-
Net Worth 137,936 113,495 64,016 34,527 33,739 33,695 28,863 29.76%
Dividend
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Net Worth 137,936 113,495 64,016 34,527 33,739 33,695 28,863 29.76%
NOSH 64,456 64,013 64,016 138,666 139,999 144,000 142,183 -12.34%
Ratio Analysis
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
NP Margin 60.86% 21.20% 21.79% 1.23% 11.58% 1.06% 1.53% -
ROE 10.32% 17.15% 61.45% 2.41% 2.99% 4.27% 17.16% -
Per Share
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
RPS 36.28 143.43 282.03 48.61 6.22 94.04 227.05 -26.32%
EPS 22.08 30.40 39.20 0.60 0.72 1.00 3.48 36.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.14 1.773 1.00 0.249 0.241 0.234 0.203 48.05%
Adjusted Per Share Value based on latest NOSH - 138,666
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
RPS 33.83 132.82 261.18 97.51 12.60 195.91 467.01 -35.42%
EPS 20.59 28.15 56.91 1.20 1.46 2.08 7.16 19.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9955 1.6419 0.9261 0.4995 0.4881 0.4875 0.4176 29.76%
Price Multiplier on Financial Quarter End Date
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Date 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 03/11/08 21/08/08 -
Price 1.47 1.37 0.41 0.08 0.08 0.08 0.11 -
P/RPS 4.05 0.96 0.15 0.16 1.29 0.09 0.05 107.93%
P/EPS 6.66 4.51 0.67 13.33 11.11 8.00 3.16 13.22%
EY 15.02 22.19 149.87 7.50 9.00 12.50 31.66 -11.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.77 0.41 0.32 0.33 0.34 0.54 4.16%
Price Multiplier on Announcement Date
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Date 17/10/14 28/10/13 24/10/12 24/10/11 27/10/10 03/11/08 23/10/08 -
Price 1.28 1.59 0.35 0.08 0.08 0.08 0.10 -
P/RPS 3.53 1.11 0.12 0.16 1.29 0.09 0.04 110.92%
P/EPS 5.80 5.23 0.57 13.33 11.11 8.00 2.87 12.43%
EY 17.25 19.12 175.56 7.50 9.00 12.50 34.83 -11.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.90 0.35 0.32 0.33 0.34 0.49 3.43%

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