[PEB] QoQ TTM 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- -0.09%
YoY- 945.43%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
TTM Result
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Revenue 135,413 116,309 88,024 52,523 40,570 22,265 7,591 579.14%
PBT 32,962 31,927 19,936 13,054 13,624 3,988 3,080 383.54%
Tax -11,804 -8,530 -6,165 -2,192 -2,752 -2,932 -1,980 227.71%
NP 21,158 23,397 13,771 10,862 10,872 1,056 1,100 614.02%
-
NP to SH 21,158 23,397 13,771 10,862 10,872 1,056 1,100 614.02%
-
Tax Rate 35.81% 26.72% 30.92% 16.79% 20.20% 73.52% 64.29% -
Total Cost 114,255 92,912 74,253 41,661 29,698 21,209 6,491 573.14%
-
Net Worth 92,147 64,016 74,481 71,829 70,936 34,527 35,150 89.79%
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 92,147 64,016 74,481 71,829 70,936 34,527 35,150 89.79%
NOSH 64,036 64,016 64,042 64,594 64,021 138,666 142,307 -41.19%
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 15.62% 20.12% 15.64% 20.68% 26.80% 4.74% 14.49% -
ROE 22.96% 36.55% 18.49% 15.12% 15.33% 3.06% 3.13% -
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 211.46 181.68 137.45 81.31 63.37 16.06 5.33 1055.46%
EPS 33.04 36.55 21.50 16.82 16.98 0.76 0.77 1117.28%
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 195.90 168.26 127.34 75.98 58.69 32.21 10.98 579.21%
EPS 30.61 33.85 19.92 15.71 15.73 1.53 1.59 614.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3331 0.9261 1.0775 1.0391 1.0262 0.4995 0.5085 89.79%
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 0.24 0.23 0.06 0.10 0.13 0.50 1.50 -70.42%
P/EPS 1.51 1.12 0.37 0.48 0.47 10.51 10.35 -72.18%
EY 66.08 89.14 268.78 210.20 212.27 9.52 9.66 259.09%
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 0.22 0.19 0.29 0.10 0.13 0.50 1.50 -72.09%
P/EPS 1.44 0.96 1.86 0.48 0.47 10.51 10.35 -73.05%
EY 69.56 104.42 53.76 210.20 212.27 9.52 9.66 271.55%
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