[PEB] YoY TTM Result on 30-Nov-2009 [#2]

Stock
[PEB] PIMPINAN EHSAN BERHAD
Announcement Date
18-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
30-Nov-2009 [#2]
Profit Trend
QoQ- -24.35%
YoY- -38.38%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
TTM Result
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Revenue 135,413 40,570 28,584 273,709 296,136 218,724 165,437 -3.27%
PBT 32,962 13,624 3,494 10,034 9,534 4,478 4,356 40.07%
Tax -11,804 -2,752 -2,484 -6,757 -4,216 -611 -2,198 32.29%
NP 21,158 10,872 1,010 3,277 5,318 3,867 2,158 46.24%
-
NP to SH 21,158 10,872 1,010 3,277 5,318 3,867 2,158 46.24%
-
Tax Rate 35.81% 20.20% 71.09% 67.34% 44.22% 13.64% 50.46% -
Total Cost 114,255 29,698 27,574 270,432 290,818 214,857 163,279 -5.77%
-
Net Worth 92,147 70,936 34,779 32,777 30,213 24,896 21,033 27.88%
Dividend
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Net Worth 92,147 70,936 34,779 32,777 30,213 24,896 21,033 27.88%
NOSH 64,036 64,021 143,125 138,888 141,847 142,266 142,121 -12.43%
Ratio Analysis
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
NP Margin 15.62% 26.80% 3.53% 1.20% 1.80% 1.77% 1.30% -
ROE 22.96% 15.33% 2.90% 10.00% 17.60% 15.53% 10.26% -
Per Share
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 211.46 63.37 19.97 197.07 208.77 153.74 116.41 10.45%
EPS 33.04 16.98 0.71 2.36 3.75 2.72 1.52 66.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.439 1.108 0.243 0.236 0.213 0.175 0.148 46.04%
Adjusted Per Share Value based on latest NOSH - 138,888
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 195.90 58.69 41.35 395.96 428.41 316.42 239.33 -3.27%
EPS 30.61 15.73 1.46 4.74 7.69 5.59 3.12 46.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3331 1.0262 0.5031 0.4742 0.4371 0.3602 0.3043 27.88%
Price Multiplier on Financial Quarter End Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 30/11/12 30/11/11 30/11/10 20/11/09 03/11/08 - - -
Price 0.50 0.08 0.08 0.08 0.08 0.00 0.00 -
P/RPS 0.24 0.13 0.40 0.04 0.04 0.00 0.00 -
P/EPS 1.51 0.47 11.34 3.39 2.13 0.00 0.00 -
EY 66.08 212.27 8.82 29.49 46.86 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.07 0.33 0.34 0.38 0.00 0.00 -
Price Multiplier on Announcement Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 29/01/13 30/01/12 19/01/11 18/01/10 03/11/08 29/01/08 22/01/07 -
Price 0.475 0.08 0.08 0.08 0.08 0.20 0.00 -
P/RPS 0.22 0.13 0.40 0.04 0.04 0.13 0.00 -
P/EPS 1.44 0.47 11.34 3.39 2.13 7.36 0.00 -
EY 69.56 212.27 8.82 29.49 46.86 13.59 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.07 0.33 0.34 0.38 1.14 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