[PEB] YoY TTM Result on 28-Feb-2010 [#3]

Stock
[PEB] PIMPINAN EHSAN BERHAD
Announcement Date
27-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
28-Feb-2010 [#3]
Profit Trend
QoQ- -33.14%
YoY- -58.96%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
TTM Result
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Revenue 172,324 52,523 23,502 114,907 384,499 260,727 173,798 -0.14%
PBT 44,466 13,054 4,336 7,173 10,682 5,577 4,179 48.25%
Tax -15,147 -2,192 -3,297 -4,982 -5,343 -1,342 -1,773 42.93%
NP 29,319 10,862 1,039 2,191 5,339 4,235 2,406 51.63%
-
NP to SH 29,319 10,862 1,039 2,191 5,339 4,235 2,406 51.63%
-
Tax Rate 34.06% 16.79% 76.04% 69.45% 50.02% 24.06% 42.43% -
Total Cost 143,005 41,661 22,463 112,716 379,160 256,492 171,392 -2.97%
-
Net Worth 100,518 71,829 35,885 34,759 31,514 26,271 22,065 28.72%
Dividend
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Net Worth 100,518 71,829 35,885 34,759 31,514 26,271 22,065 28.72%
NOSH 64,024 64,594 146,470 146,666 141,956 142,777 143,281 -12.55%
Ratio Analysis
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
NP Margin 17.01% 20.68% 4.42% 1.91% 1.39% 1.62% 1.38% -
ROE 29.17% 15.12% 2.90% 6.30% 16.94% 16.12% 10.90% -
Per Share
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
RPS 269.15 81.31 16.05 78.35 270.86 182.61 121.30 14.19%
EPS 45.79 16.82 0.71 1.49 3.76 2.97 1.68 73.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.112 0.245 0.237 0.222 0.184 0.154 47.20%
Adjusted Per Share Value based on latest NOSH - 146,666
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
RPS 249.74 76.12 34.06 166.53 557.24 377.87 251.88 -0.14%
EPS 42.49 15.74 1.51 3.18 7.74 6.14 3.49 51.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4568 1.041 0.5201 0.5038 0.4567 0.3807 0.3198 28.72%
Price Multiplier on Financial Quarter End Date
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 03/11/08 27/02/08 - -
Price 0.47 0.08 0.08 0.08 0.08 0.18 0.00 -
P/RPS 0.17 0.10 0.50 0.10 0.03 0.10 0.00 -
P/EPS 1.03 0.48 11.28 5.36 2.13 6.07 0.00 -
EY 97.43 210.20 8.87 18.67 47.01 16.48 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.07 0.33 0.34 0.36 0.98 0.00 -
Price Multiplier on Announcement Date
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Date 23/04/13 24/04/12 29/04/11 27/04/10 03/11/08 23/04/08 26/04/07 -
Price 0.50 0.08 0.08 0.08 0.08 0.17 0.00 -
P/RPS 0.19 0.10 0.50 0.10 0.03 0.09 0.00 -
P/EPS 1.09 0.48 11.28 5.36 2.13 5.73 0.00 -
EY 91.59 210.20 8.87 18.67 47.01 17.45 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.07 0.33 0.34 0.36 0.92 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