[PEB] YoY Cumulative Quarter Result on 31-May-2010 [#4]

Stock
[PEB] PIMPINAN EHSAN BERHAD
Announcement Date
29-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
31-May-2010 [#4]
Profit Trend
QoQ- 37.23%
YoY- -78.13%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
Cumulative Result
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Revenue 168,768 88,024 7,591 98,453 345,406 238,187 247,383 -6.16%
PBT 47,848 19,937 3,080 6,223 12,151 7,110 3,141 57.38%
Tax -13,677 -6,165 -1,980 -5,084 -6,942 -2,503 -321 86.78%
NP 34,171 13,772 1,100 1,139 5,209 4,607 2,820 51.49%
-
NP to SH 34,171 13,772 1,100 1,139 5,209 4,607 2,820 51.49%
-
Tax Rate 28.58% 30.92% 64.29% 81.70% 57.13% 35.20% 10.22% -
Total Cost 134,597 74,252 6,491 97,314 340,197 233,580 244,563 -9.46%
-
Net Worth 108,653 74,462 35,285 34,169 33,109 27,813 23,072 29.43%
Dividend
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Net Worth 108,653 74,462 35,285 34,169 33,109 27,813 23,072 29.43%
NOSH 64,026 64,026 142,857 142,374 142,712 142,631 142,424 -12.46%
Ratio Analysis
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
NP Margin 20.25% 15.65% 14.49% 1.16% 1.51% 1.93% 1.14% -
ROE 31.45% 18.50% 3.12% 3.33% 15.73% 16.56% 12.22% -
Per Share
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 263.59 137.48 5.31 69.15 242.03 166.99 173.69 7.19%
EPS 53.37 21.51 0.77 0.80 3.65 3.23 1.98 73.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.697 1.163 0.247 0.24 0.232 0.195 0.162 47.86%
Adjusted Per Share Value based on latest NOSH - 140,454
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 244.59 127.57 11.00 142.69 500.59 345.20 358.53 -6.16%
EPS 49.52 19.96 1.59 1.65 7.55 6.68 4.09 51.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5747 1.0792 0.5114 0.4952 0.4798 0.4031 0.3344 29.43%
Price Multiplier on Financial Quarter End Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 31/05/13 31/05/12 31/05/11 31/05/10 03/11/08 30/05/08 - -
Price 1.41 0.08 0.08 0.08 0.08 0.10 0.00 -
P/RPS 0.53 0.06 1.51 0.12 0.03 0.06 0.00 -
P/EPS 2.64 0.37 10.39 10.00 2.19 3.10 0.00 -
EY 37.85 268.88 9.62 10.00 45.63 32.30 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.07 0.32 0.33 0.34 0.51 0.00 -
Price Multiplier on Announcement Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 23/07/13 30/07/12 29/07/11 29/07/10 03/11/08 24/07/08 26/07/07 -
Price 1.75 0.40 0.08 0.08 0.08 0.15 0.00 -
P/RPS 0.66 0.29 1.51 0.12 0.03 0.09 0.00 -
P/EPS 3.28 1.86 10.39 10.00 2.19 4.64 0.00 -
EY 30.50 53.77 9.62 10.00 45.63 21.53 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.34 0.32 0.33 0.34 0.77 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