[PEB] QoQ TTM Result on 31-Aug-2009 [#1]

Stock
[PEB] PIMPINAN EHSAN BERHAD
Announcement Date
19-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
31-Aug-2009 [#1]
Profit Trend
QoQ- -16.85%
YoY- -14.72%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
TTM Result
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Revenue 99,452 114,907 273,709 298,555 345,406 384,499 296,136 -51.71%
PBT 6,222 7,173 10,034 10,775 12,152 10,682 9,534 -24.78%
Tax -5,083 -4,982 -6,757 -6,443 -6,942 -5,343 -4,216 13.29%
NP 1,139 2,191 3,277 4,332 5,210 5,339 5,318 -64.23%
-
NP to SH 1,139 2,191 3,277 4,332 5,210 5,339 5,318 -64.23%
-
Tax Rate 81.69% 69.45% 67.34% 59.80% 57.13% 50.02% 44.22% -
Total Cost 98,313 112,716 270,432 294,223 340,196 379,160 290,818 -51.50%
-
Net Worth 33,709 34,759 32,777 33,695 33,237 31,514 30,213 7.57%
Dividend
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Net Worth 33,709 34,759 32,777 33,695 33,237 31,514 30,213 7.57%
NOSH 140,454 146,666 138,888 144,000 143,263 141,956 141,847 -0.65%
Ratio Analysis
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
NP Margin 1.15% 1.91% 1.20% 1.45% 1.51% 1.39% 1.80% -
ROE 3.38% 6.30% 10.00% 12.86% 15.68% 16.94% 17.60% -
Per Share
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 70.81 78.35 197.07 207.33 241.10 270.86 208.77 -51.39%
EPS 0.81 1.49 2.36 3.01 3.64 3.76 3.75 -64.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.237 0.236 0.234 0.232 0.222 0.213 8.28%
Adjusted Per Share Value based on latest NOSH - 144,000
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 143.87 166.23 395.96 431.91 499.68 556.24 428.41 -51.71%
EPS 1.65 3.17 4.74 6.27 7.54 7.72 7.69 -64.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4877 0.5029 0.4742 0.4875 0.4808 0.4559 0.4371 7.58%
Price Multiplier on Financial Quarter End Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 31/05/10 25/02/10 20/11/09 03/11/08 03/11/08 03/11/08 03/11/08 -
Price 0.08 0.08 0.08 0.08 0.08 0.08 0.08 -
P/RPS 0.11 0.10 0.04 0.04 0.03 0.03 0.04 96.40%
P/EPS 9.87 5.36 3.39 2.66 2.20 2.13 2.13 178.20%
EY 10.14 18.67 29.49 37.60 45.46 47.01 46.86 -63.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.34 0.34 0.34 0.34 0.36 0.38 -8.98%
Price Multiplier on Announcement Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 29/07/10 27/04/10 18/01/10 03/11/08 03/11/08 03/11/08 03/11/08 -
Price 0.08 0.08 0.08 0.08 0.08 0.08 0.08 -
P/RPS 0.11 0.10 0.04 0.04 0.03 0.03 0.04 96.40%
P/EPS 9.87 5.36 3.39 2.66 2.20 2.13 2.13 178.20%
EY 10.14 18.67 29.49 37.60 45.46 47.01 46.86 -63.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.34 0.34 0.34 0.34 0.36 0.38 -8.98%

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