[PEB] QoQ TTM Result on 28-Feb-2010 [#3]

Stock
[PEB] PIMPINAN EHSAN BERHAD
Announcement Date
27-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
28-Feb-2010 [#3]
Profit Trend
QoQ- -33.14%
YoY- -58.96%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
TTM Result
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Revenue 28,584 67,774 99,452 114,907 273,709 298,555 345,406 -80.98%
PBT 3,494 5,129 6,222 7,173 10,034 10,775 12,152 -56.40%
Tax -2,484 -4,098 -5,083 -4,982 -6,757 -6,443 -6,942 -49.56%
NP 1,010 1,031 1,139 2,191 3,277 4,332 5,210 -66.47%
-
NP to SH 1,010 1,031 1,139 2,191 3,277 4,332 5,210 -66.47%
-
Tax Rate 71.09% 79.90% 81.69% 69.45% 67.34% 59.80% 57.13% -
Total Cost 27,574 66,743 98,313 112,716 270,432 294,223 340,196 -81.24%
-
Net Worth 34,779 33,739 33,709 34,759 32,777 33,695 33,237 3.06%
Dividend
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Net Worth 34,779 33,739 33,709 34,759 32,777 33,695 33,237 3.06%
NOSH 143,125 139,999 140,454 146,666 138,888 144,000 143,263 -0.06%
Ratio Analysis
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
NP Margin 3.53% 1.52% 1.15% 1.91% 1.20% 1.45% 1.51% -
ROE 2.90% 3.06% 3.38% 6.30% 10.00% 12.86% 15.68% -
Per Share
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 19.97 48.41 70.81 78.35 197.07 207.33 241.10 -80.96%
EPS 0.71 0.74 0.81 1.49 2.36 3.01 3.64 -66.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.243 0.241 0.24 0.237 0.236 0.234 0.232 3.13%
Adjusted Per Share Value based on latest NOSH - 146,666
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 41.35 98.05 143.87 166.23 395.96 431.91 499.68 -80.98%
EPS 1.46 1.49 1.65 3.17 4.74 6.27 7.54 -66.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5031 0.4881 0.4877 0.5029 0.4742 0.4875 0.4808 3.06%
Price Multiplier on Financial Quarter End Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 20/11/09 03/11/08 03/11/08 -
Price 0.08 0.08 0.08 0.08 0.08 0.08 0.08 -
P/RPS 0.40 0.17 0.11 0.10 0.04 0.04 0.03 461.40%
P/EPS 11.34 10.86 9.87 5.36 3.39 2.66 2.20 198.09%
EY 8.82 9.21 10.14 18.67 29.49 37.60 45.46 -66.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.33 0.33 0.34 0.34 0.34 0.34 -1.96%
Price Multiplier on Announcement Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 19/01/11 27/10/10 29/07/10 27/04/10 18/01/10 03/11/08 03/11/08 -
Price 0.08 0.08 0.08 0.08 0.08 0.08 0.08 -
P/RPS 0.40 0.17 0.11 0.10 0.04 0.04 0.03 461.40%
P/EPS 11.34 10.86 9.87 5.36 3.39 2.66 2.20 198.09%
EY 8.82 9.21 10.14 18.67 29.49 37.60 45.46 -66.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.33 0.33 0.34 0.34 0.34 0.34 -1.96%

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