[PEB] QoQ Annualized Quarter Result on 30-Nov-2011 [#2]

Stock
[PEB] PIMPINAN EHSAN BERHAD
Announcement Date
30-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
30-Nov-2011 [#2]
Profit Trend
QoQ- 2364.66%
YoY- 2031.6%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Revenue 180,544 88,024 63,752 71,434 67,404 7,591 3,842 1187.11%
PBT 52,292 19,937 15,400 21,856 4,328 3,080 2,100 744.46%
Tax -12,956 -6,165 -1,410 -1,350 -3,496 -1,980 -1,128 405.31%
NP 39,336 13,772 13,989 20,506 832 1,100 972 1065.59%
-
NP to SH 39,336 13,772 13,989 20,506 832 1,100 972 1065.59%
-
Tax Rate 24.78% 30.92% 9.16% 6.18% 80.78% 64.29% 53.71% -
Total Cost 141,208 74,252 49,762 50,928 66,572 6,491 2,870 1226.95%
-
Net Worth 64,016 74,462 71,184 70,957 34,527 35,285 35,020 49.22%
Dividend
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Net Worth 64,016 74,462 71,184 70,957 34,527 35,285 35,020 49.22%
NOSH 64,016 64,026 64,014 64,041 138,666 142,857 142,941 -41.32%
Ratio Analysis
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
NP Margin 21.79% 15.65% 21.94% 28.71% 1.23% 14.49% 25.29% -
ROE 61.45% 18.50% 19.65% 28.90% 2.41% 3.12% 2.78% -
Per Share
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 282.03 137.48 99.59 111.54 48.61 5.31 2.69 2092.32%
EPS 39.20 21.51 21.85 32.02 0.60 0.77 0.68 1374.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.163 1.112 1.108 0.249 0.247 0.245 154.31%
Adjusted Per Share Value based on latest NOSH - 64,021
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 261.18 127.34 92.23 103.34 97.51 10.98 5.56 1186.79%
EPS 56.91 19.92 20.24 29.67 1.20 1.59 1.41 1063.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9261 1.0772 1.0298 1.0265 0.4995 0.5105 0.5066 49.23%
Price Multiplier on Financial Quarter End Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 -
Price 0.41 0.08 0.08 0.08 0.08 0.08 0.08 -
P/RPS 0.15 0.06 0.08 0.07 0.16 1.51 2.98 -86.24%
P/EPS 0.67 0.37 0.37 0.25 13.33 10.39 11.76 -85.06%
EY 149.87 268.88 273.17 400.25 7.50 9.62 8.50 571.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.07 0.07 0.07 0.32 0.32 0.33 15.49%
Price Multiplier on Announcement Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 24/10/12 30/07/12 24/04/12 30/01/12 24/10/11 29/07/11 29/04/11 -
Price 0.35 0.40 0.08 0.08 0.08 0.08 0.08 -
P/RPS 0.12 0.29 0.08 0.07 0.16 1.51 2.98 -88.13%
P/EPS 0.57 1.86 0.37 0.25 13.33 10.39 11.76 -86.58%
EY 175.56 53.77 273.17 400.25 7.50 9.62 8.50 645.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.34 0.07 0.07 0.32 0.32 0.33 3.98%

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