[PEB] QoQ TTM 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- 4.69%
YoY- 37.52%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
TTM Result
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Revenue 298,555 345,406 384,499 296,136 278,340 238,187 260,727 9.42%
PBT 10,775 12,152 10,682 9,534 9,107 7,109 5,577 54.93%
Tax -6,443 -6,942 -5,343 -4,216 -4,027 -2,503 -1,342 183.78%
NP 4,332 5,210 5,339 5,318 5,080 4,606 4,235 1.51%
-
NP to SH 4,332 5,210 5,339 5,318 5,080 4,606 4,235 1.51%
-
Tax Rate 59.80% 57.13% 50.02% 44.22% 44.22% 35.21% 24.06% -
Total Cost 294,223 340,196 379,160 290,818 273,260 233,581 256,492 9.55%
-
Net Worth 33,695 33,237 31,514 30,213 28,863 27,690 26,271 17.99%
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 33,237 31,514 30,213 28,863 27,690 26,271 17.99%
NOSH 144,000 143,263 141,956 141,847 142,183 142,000 142,777 0.56%
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 1.45% 1.51% 1.39% 1.80% 1.83% 1.93% 1.62% -
ROE 12.86% 15.68% 16.94% 17.60% 17.60% 16.63% 16.12% -
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 207.33 241.10 270.86 208.77 195.76 167.74 182.61 8.80%
EPS 3.01 3.64 3.76 3.75 3.57 3.24 2.97 0.89%
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 431.91 499.68 556.24 428.41 402.66 344.57 377.18 9.42%
EPS 6.27 7.54 7.72 7.69 7.35 6.66 6.13 1.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4875 0.4808 0.4559 0.4371 0.4176 0.4006 0.3801 17.99%
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 0.04 0.03 0.03 0.04 0.06 0.06 0.10 -45.62%
P/EPS 2.66 2.20 2.13 2.13 3.08 3.08 6.07 -42.21%
EY 37.60 45.46 47.01 46.86 32.48 32.44 16.48 73.04%
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 0.04 0.03 0.03 0.04 0.05 0.09 0.09 -41.67%
P/EPS 2.66 2.20 2.13 2.13 2.80 4.62 5.73 -39.96%
EY 37.60 45.46 47.01 46.86 35.73 21.62 17.45 66.59%
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