[PEB] YoY Cumulative Quarter Result on 31-Aug-2009 [#1]

Stock
[PEB] PIMPINAN EHSAN BERHAD
Announcement Date
19-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
31-Aug-2009 [#1]
Profit Trend
QoQ- -93.09%
YoY- -70.92%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
Cumulative Result
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Revenue 45,136 16,851 2,177 33,855 80,706 40,553 20,812 13.75%
PBT 13,073 1,082 174 1,267 2,644 646 1,044 52.32%
Tax -3,239 -874 78 -907 -1,406 118 -746 27.69%
NP 9,834 208 252 360 1,238 764 298 79.00%
-
NP to SH 9,834 208 252 360 1,238 764 298 79.00%
-
Tax Rate 24.78% 80.78% -44.83% 71.59% 53.18% -18.27% 71.46% -
Total Cost 35,302 16,643 1,925 33,495 79,468 39,789 20,514 9.46%
-
Net Worth 64,016 34,527 33,739 33,695 28,863 23,768 0 -
Dividend
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Net Worth 64,016 34,527 33,739 33,695 28,863 23,768 0 -
NOSH 64,016 138,666 139,999 144,000 142,183 141,481 143,181 -12.54%
Ratio Analysis
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
NP Margin 21.79% 1.23% 11.58% 1.06% 1.53% 1.88% 1.43% -
ROE 15.36% 0.60% 0.75% 1.07% 4.29% 3.21% 0.00% -
Per Share
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 70.51 12.15 1.56 23.51 56.76 28.66 14.54 30.06%
EPS 9.80 0.15 0.18 0.25 0.87 0.54 0.21 89.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.249 0.241 0.234 0.203 0.168 0.00 -
Adjusted Per Share Value based on latest NOSH - 144,000
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 65.30 24.38 3.15 48.98 116.75 58.67 30.11 13.75%
EPS 14.23 0.30 0.36 0.52 1.79 1.11 0.43 79.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9261 0.4995 0.4881 0.4875 0.4176 0.3439 0.00 -
Price Multiplier on Financial Quarter End Date
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date 30/08/12 29/08/11 30/08/10 03/11/08 21/08/08 - - -
Price 0.41 0.08 0.08 0.08 0.11 0.00 0.00 -
P/RPS 0.58 0.66 5.14 0.34 0.19 0.00 0.00 -
P/EPS 2.67 53.33 44.44 32.00 12.63 0.00 0.00 -
EY 37.47 1.88 2.25 3.13 7.92 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.32 0.33 0.34 0.54 0.00 0.00 -
Price Multiplier on Announcement Date
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date 24/10/12 24/10/11 27/10/10 03/11/08 23/10/08 30/10/07 30/10/06 -
Price 0.35 0.08 0.08 0.08 0.10 0.00 0.00 -
P/RPS 0.50 0.66 5.14 0.34 0.18 0.00 0.00 -
P/EPS 2.28 53.33 44.44 32.00 11.48 0.00 0.00 -
EY 43.89 1.88 2.25 3.13 8.71 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.32 0.33 0.34 0.49 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