[PEB] QoQ Cumulative Quarter Result on 28-Feb-2009 [#3]

Stock
[PEB] PIMPINAN EHSAN BERHAD
Announcement Date
23-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
28-Feb-2009 [#3]
Profit Trend
QoQ- 51.38%
YoY- 23.41%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
Cumulative Result
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Revenue 73,607 33,855 345,406 309,331 145,303 80,706 238,187 -54.25%
PBT 3,112 1,267 12,151 8,440 5,229 2,644 7,110 -42.32%
Tax -2,502 -907 -6,942 -4,592 -2,687 -1,406 -2,503 -0.02%
NP 610 360 5,209 3,848 2,542 1,238 4,607 -73.98%
-
NP to SH 610 360 5,209 3,848 2,542 1,238 4,607 -73.98%
-
Tax Rate 80.40% 71.59% 57.13% 54.41% 51.39% 53.18% 35.20% -
Total Cost 72,997 33,495 340,197 305,483 142,761 79,468 233,580 -53.91%
-
Net Worth 33,479 33,695 33,109 31,639 30,418 28,863 27,813 13.14%
Dividend
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Net Worth 33,479 33,695 33,109 31,639 30,418 28,863 27,813 13.14%
NOSH 141,860 144,000 142,712 142,518 142,808 142,183 142,631 -0.36%
Ratio Analysis
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
NP Margin 0.83% 1.06% 1.51% 1.24% 1.75% 1.53% 1.93% -
ROE 1.82% 1.07% 15.73% 12.16% 8.36% 4.29% 16.56% -
Per Share
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 51.89 23.51 242.03 217.05 101.75 56.76 166.99 -54.09%
EPS 0.43 0.25 3.65 2.70 1.78 0.87 3.23 -73.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.236 0.234 0.232 0.222 0.213 0.203 0.195 13.55%
Adjusted Per Share Value based on latest NOSH - 141,956
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 106.48 48.98 499.68 447.49 210.20 116.75 344.57 -54.25%
EPS 0.88 0.52 7.54 5.57 3.68 1.79 6.66 -74.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4843 0.4875 0.479 0.4577 0.44 0.4176 0.4024 13.13%
Price Multiplier on Financial Quarter End Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 20/11/09 03/11/08 03/11/08 03/11/08 03/11/08 21/08/08 30/05/08 -
Price 0.08 0.08 0.08 0.08 0.08 0.11 0.10 -
P/RPS 0.15 0.34 0.03 0.04 0.08 0.19 0.06 84.09%
P/EPS 18.60 32.00 2.19 2.96 4.49 12.63 3.10 229.83%
EY 5.38 3.13 45.63 33.75 22.25 7.92 32.30 -69.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.34 0.34 0.36 0.38 0.54 0.51 -23.66%
Price Multiplier on Announcement Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 18/01/10 03/11/08 03/11/08 03/11/08 03/11/08 23/10/08 24/07/08 -
Price 0.08 0.08 0.08 0.08 0.08 0.10 0.15 -
P/RPS 0.15 0.34 0.03 0.04 0.08 0.18 0.09 40.52%
P/EPS 18.60 32.00 2.19 2.96 4.49 11.48 4.64 152.13%
EY 5.38 3.13 45.63 33.75 22.25 8.71 21.53 -60.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.34 0.34 0.36 0.38 0.49 0.77 -41.98%

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