[PEB] QoQ Annualized Quarter Result on 30-Nov-2008 [#2]

Stock
[PEB] PIMPINAN EHSAN BERHAD
Announcement Date
22-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
30-Nov-2008 [#2]
Profit Trend
QoQ- 2.67%
YoY- 38.83%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Revenue 135,420 345,406 412,441 290,606 322,824 238,187 217,358 -26.99%
PBT 5,068 12,151 11,253 10,458 10,576 7,110 6,493 -15.18%
Tax -3,628 -6,942 -6,122 -5,374 -5,624 -2,503 -2,336 34.00%
NP 1,440 5,209 5,130 5,084 4,952 4,607 4,157 -50.58%
-
NP to SH 1,440 5,209 5,130 5,084 4,952 4,607 4,157 -50.58%
-
Tax Rate 71.59% 57.13% 54.40% 51.39% 53.18% 35.20% 35.98% -
Total Cost 133,980 340,197 407,310 285,522 317,872 233,580 213,201 -26.57%
-
Net Worth 33,695 33,109 31,639 30,418 28,863 27,813 26,196 18.21%
Dividend
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Net Worth 33,695 33,109 31,639 30,418 28,863 27,813 26,196 18.21%
NOSH 144,000 142,712 142,518 142,808 142,183 142,631 142,374 0.75%
Ratio Analysis
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
NP Margin 1.06% 1.51% 1.24% 1.75% 1.53% 1.93% 1.91% -
ROE 4.27% 15.73% 16.22% 16.71% 17.16% 16.56% 15.87% -
Per Share
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 94.04 242.03 289.39 203.49 227.05 166.99 152.67 -27.54%
EPS 1.00 3.65 3.60 3.56 3.48 3.23 2.92 -50.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.234 0.232 0.222 0.213 0.203 0.195 0.184 17.32%
Adjusted Per Share Value based on latest NOSH - 141,847
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 195.91 499.68 596.66 420.41 467.01 344.57 314.44 -26.98%
EPS 2.08 7.54 7.42 7.35 7.16 6.66 6.01 -50.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4875 0.479 0.4577 0.44 0.4176 0.4024 0.379 18.22%
Price Multiplier on Financial Quarter End Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 03/11/08 03/11/08 03/11/08 03/11/08 21/08/08 30/05/08 27/02/08 -
Price 0.08 0.08 0.08 0.08 0.11 0.10 0.18 -
P/RPS 0.09 0.03 0.03 0.04 0.05 0.06 0.12 -17.40%
P/EPS 8.00 2.19 2.22 2.25 3.16 3.10 6.16 18.97%
EY 12.50 45.63 45.00 44.50 31.66 32.30 16.22 -15.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.34 0.36 0.38 0.54 0.51 0.98 -50.53%
Price Multiplier on Announcement Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 03/11/08 03/11/08 03/11/08 03/11/08 23/10/08 24/07/08 23/04/08 -
Price 0.08 0.08 0.08 0.08 0.10 0.15 0.17 -
P/RPS 0.09 0.03 0.03 0.04 0.04 0.09 0.11 -12.48%
P/EPS 8.00 2.19 2.22 2.25 2.87 4.64 5.82 23.55%
EY 12.50 45.63 45.00 44.50 34.83 21.53 17.18 -19.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.34 0.36 0.38 0.49 0.77 0.92 -48.40%

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