[PEB] YoY Annualized Quarter 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- 1.53%
YoY- 13.07%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Revenue 88,024 7,591 98,453 345,406 238,187 247,383 106,686 -3.15%
PBT 19,937 3,080 6,223 12,151 7,110 3,141 6,194 21.48%
Tax -6,165 -1,980 -5,084 -6,942 -2,503 -321 -4,263 6.33%
NP 13,772 1,100 1,139 5,209 4,607 2,820 1,931 38.69%
-
NP to SH 13,772 1,100 1,139 5,209 4,607 2,820 1,931 38.69%
-
Tax Rate 30.92% 64.29% 81.70% 57.13% 35.20% 10.22% 68.82% -
Total Cost 74,252 6,491 97,314 340,197 233,580 244,563 104,755 -5.56%
-
Net Worth 74,462 35,285 34,169 33,109 27,813 23,072 20,172 24.29%
Dividend
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Net Worth 74,462 35,285 34,169 33,109 27,813 23,072 20,172 24.29%
NOSH 64,026 142,857 142,374 142,712 142,631 142,424 142,058 -12.42%
Ratio Analysis
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
NP Margin 15.65% 14.49% 1.16% 1.51% 1.93% 1.14% 1.81% -
ROE 18.50% 3.12% 3.33% 15.73% 16.56% 12.22% 9.57% -
Per Share
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 137.48 5.31 69.15 242.03 166.99 173.69 75.10 10.59%
EPS 21.51 0.77 0.80 3.65 3.23 1.98 1.35 58.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.163 0.247 0.24 0.232 0.195 0.162 0.142 41.93%
Adjusted Per Share Value based on latest NOSH - 143,263
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 127.34 10.98 142.43 499.68 344.57 357.88 154.34 -3.15%
EPS 19.92 1.59 1.65 7.54 6.66 4.08 2.79 38.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0772 0.5105 0.4943 0.479 0.4024 0.3338 0.2918 24.29%
Price Multiplier on Financial Quarter End Date
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date 31/05/12 31/05/11 31/05/10 03/11/08 30/05/08 - - -
Price 0.08 0.08 0.08 0.08 0.10 0.00 0.00 -
P/RPS 0.06 1.51 0.12 0.03 0.06 0.00 0.00 -
P/EPS 0.37 10.39 10.00 2.19 3.10 0.00 0.00 -
EY 268.88 9.62 10.00 45.63 32.30 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.07 0.32 0.33 0.34 0.51 0.00 0.00 -
Price Multiplier on Announcement Date
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date 30/07/12 29/07/11 29/07/10 03/11/08 24/07/08 26/07/07 26/07/06 -
Price 0.40 0.08 0.08 0.08 0.15 0.00 0.00 -
P/RPS 0.29 1.51 0.12 0.03 0.09 0.00 0.00 -
P/EPS 1.86 10.39 10.00 2.19 4.64 0.00 0.00 -
EY 53.77 9.62 10.00 45.63 21.53 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.32 0.33 0.34 0.77 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