[PEB] QoQ Annualized Quarter Result on 29-Feb-2012 [#3]

Stock
[PEB] PIMPINAN EHSAN BERHAD
Announcement Date
24-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
29-Feb-2012 [#3]
Profit Trend
QoQ- -31.78%
YoY- 1339.23%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Revenue 166,212 180,544 88,024 63,752 71,434 67,404 7,591 678.27%
PBT 47,906 52,292 19,937 15,400 21,856 4,328 3,080 519.99%
Tax -12,626 -12,956 -6,165 -1,410 -1,350 -3,496 -1,980 242.71%
NP 35,280 39,336 13,772 13,989 20,506 832 1,100 903.10%
-
NP to SH 35,280 39,336 13,772 13,989 20,506 832 1,100 903.10%
-
Tax Rate 26.36% 24.78% 30.92% 9.16% 6.18% 80.78% 64.29% -
Total Cost 130,932 141,208 74,252 49,762 50,928 66,572 6,491 636.96%
-
Net Worth 92,137 64,016 74,462 71,184 70,957 34,527 35,285 89.29%
Dividend
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Net Worth 92,137 64,016 74,462 71,184 70,957 34,527 35,285 89.29%
NOSH 64,029 64,016 64,026 64,014 64,041 138,666 142,857 -41.34%
Ratio Analysis
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
NP Margin 21.23% 21.79% 15.65% 21.94% 28.71% 1.23% 14.49% -
ROE 38.29% 61.45% 18.50% 19.65% 28.90% 2.41% 3.12% -
Per Share
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 259.59 282.03 137.48 99.59 111.54 48.61 5.31 1227.55%
EPS 55.10 39.20 21.51 21.85 32.02 0.60 0.77 1610.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.439 1.00 1.163 1.112 1.108 0.249 0.247 222.73%
Adjusted Per Share Value based on latest NOSH - 64,594
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 240.45 261.18 127.34 92.23 103.34 97.51 10.98 678.34%
EPS 51.04 56.91 19.92 20.24 29.67 1.20 1.59 903.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3329 0.9261 1.0772 1.0298 1.0265 0.4995 0.5105 89.28%
Price Multiplier on Financial Quarter End Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 -
Price 0.50 0.41 0.08 0.08 0.08 0.08 0.08 -
P/RPS 0.19 0.15 0.06 0.08 0.07 0.16 1.51 -74.79%
P/EPS 0.91 0.67 0.37 0.37 0.25 13.33 10.39 -80.19%
EY 110.20 149.87 268.88 273.17 400.25 7.50 9.62 405.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.41 0.07 0.07 0.07 0.32 0.32 6.13%
Price Multiplier on Announcement Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 29/01/13 24/10/12 30/07/12 24/04/12 30/01/12 24/10/11 29/07/11 -
Price 0.475 0.35 0.40 0.08 0.08 0.08 0.08 -
P/RPS 0.18 0.12 0.29 0.08 0.07 0.16 1.51 -75.68%
P/EPS 0.86 0.57 1.86 0.37 0.25 13.33 10.39 -80.92%
EY 116.00 175.56 53.77 273.17 400.25 7.50 9.62 423.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.35 0.34 0.07 0.07 0.32 0.32 2.06%

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