[PEB] YoY Annualized Quarter Result on 31-May-2011 [#4]

Stock
[PEB] PIMPINAN EHSAN BERHAD
Announcement Date
29-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
31-May-2011 [#4]
Profit Trend
QoQ- 13.17%
YoY- -3.42%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Revenue 108,394 168,768 88,024 7,591 98,453 345,406 238,187 -12.29%
PBT 36,151 47,848 19,937 3,080 6,223 12,151 7,110 31.11%
Tax -12,773 -13,677 -6,165 -1,980 -5,084 -6,942 -2,503 31.19%
NP 23,378 34,171 13,772 1,100 1,139 5,209 4,607 31.07%
-
NP to SH 23,378 34,171 13,772 1,100 1,139 5,209 4,607 31.07%
-
Tax Rate 35.33% 28.58% 30.92% 64.29% 81.70% 57.13% 35.20% -
Total Cost 85,016 134,597 74,252 6,491 97,314 340,197 233,580 -15.49%
-
Net Worth 134,082 108,653 74,462 35,285 34,169 33,109 27,813 29.95%
Dividend
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Net Worth 134,082 108,653 74,462 35,285 34,169 33,109 27,813 29.95%
NOSH 64,277 64,026 64,026 142,857 142,374 142,712 142,631 -12.43%
Ratio Analysis
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
NP Margin 21.57% 20.25% 15.65% 14.49% 1.16% 1.51% 1.93% -
ROE 17.44% 31.45% 18.50% 3.12% 3.33% 15.73% 16.56% -
Per Share
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
RPS 168.63 263.59 137.48 5.31 69.15 242.03 166.99 0.16%
EPS 36.37 53.37 21.51 0.77 0.80 3.65 3.23 49.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.086 1.697 1.163 0.247 0.24 0.232 0.195 48.41%
Adjusted Per Share Value based on latest NOSH - 142,307
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
RPS 157.09 244.59 127.57 11.00 142.69 500.59 345.20 -12.29%
EPS 33.88 49.52 19.96 1.59 1.65 7.55 6.68 31.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9432 1.5747 1.0792 0.5114 0.4952 0.4798 0.4031 29.95%
Price Multiplier on Financial Quarter End Date
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Date 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 03/11/08 30/05/08 -
Price 1.26 1.41 0.08 0.08 0.08 0.08 0.10 -
P/RPS 0.75 0.53 0.06 1.51 0.12 0.03 0.06 52.31%
P/EPS 3.46 2.64 0.37 10.39 10.00 2.19 3.10 1.84%
EY 28.87 37.85 268.88 9.62 10.00 45.63 32.30 -1.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.83 0.07 0.32 0.33 0.34 0.51 2.74%
Price Multiplier on Announcement Date
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Date 24/07/14 23/07/13 30/07/12 29/07/11 29/07/10 03/11/08 24/07/08 -
Price 1.40 1.75 0.40 0.08 0.08 0.08 0.15 -
P/RPS 0.83 0.66 0.29 1.51 0.12 0.03 0.09 44.78%
P/EPS 3.85 3.28 1.86 10.39 10.00 2.19 4.64 -3.06%
EY 25.98 30.50 53.77 9.62 10.00 45.63 21.53 3.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 1.03 0.34 0.32 0.33 0.34 0.77 -2.29%

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