[PEB] YoY TTM 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- -16.85%
YoY- -14.72%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
TTM Result
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Revenue 116,309 22,265 67,774 298,555 278,340 267,124 97,216 3.03%
PBT 31,927 3,988 5,129 10,775 9,107 2,726 5,317 34.78%
Tax -8,530 -2,932 -4,098 -6,443 -4,027 543 -3,333 16.93%
NP 23,397 1,056 1,031 4,332 5,080 3,269 1,984 50.81%
-
NP to SH 23,397 1,056 1,031 4,332 5,080 3,269 1,984 50.81%
-
Tax Rate 26.72% 73.52% 79.90% 59.80% 44.22% -19.92% 62.69% -
Total Cost 92,912 21,209 66,743 294,223 273,260 263,855 95,232 -0.40%
-
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 20.12% 4.74% 1.52% 1.45% 1.83% 1.22% 2.04% -
ROE 36.55% 3.06% 3.06% 12.86% 17.60% 13.75% 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 181.68 16.06 48.41 207.33 195.76 188.80 67.90 17.80%
EPS 36.55 0.76 0.74 3.01 3.57 2.31 1.39 72.35%
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 168.56 32.27 98.22 432.69 403.39 387.14 140.89 3.03%
EPS 33.91 1.53 1.49 6.28 7.36 4.74 2.88 50.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9278 0.5004 0.489 0.4883 0.4183 0.3445 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 0.23 0.50 0.17 0.04 0.06 0.00 0.00 -
P/EPS 1.12 10.51 10.86 2.66 3.08 0.00 0.00 -
EY 89.14 9.52 9.21 37.60 32.48 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 0.19 0.50 0.17 0.04 0.05 0.00 0.00 -
P/EPS 0.96 10.51 10.86 2.66 2.80 0.00 0.00 -
EY 104.42 9.52 9.21 37.60 35.73 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