[PEB] QoQ TTM Result on 31-May-2008 [#4]

Stock
[PEB] PIMPINAN EHSAN BERHAD
Announcement Date
31-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2008
Quarter
31-May-2008 [#4]
Profit Trend
QoQ- 8.76%
YoY- 64.32%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
TTM Result
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Revenue 384,499 296,136 278,340 238,187 260,727 218,724 267,124 27.51%
PBT 10,682 9,534 9,107 7,109 5,577 4,478 2,726 148.75%
Tax -5,343 -4,216 -4,027 -2,503 -1,342 -611 543 -
NP 5,339 5,318 5,080 4,606 4,235 3,867 3,269 38.72%
-
NP to SH 5,339 5,318 5,080 4,606 4,235 3,867 3,269 38.72%
-
Tax Rate 50.02% 44.22% 44.22% 35.21% 24.06% 13.64% -19.92% -
Total Cost 379,160 290,818 273,260 233,581 256,492 214,857 263,855 27.37%
-
Net Worth 31,514 30,213 28,863 27,690 26,271 24,896 23,768 20.71%
Dividend
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Net Worth 31,514 30,213 28,863 27,690 26,271 24,896 23,768 20.71%
NOSH 141,956 141,847 142,183 142,000 142,777 142,266 141,481 0.22%
Ratio Analysis
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
NP Margin 1.39% 1.80% 1.83% 1.93% 1.62% 1.77% 1.22% -
ROE 16.94% 17.60% 17.60% 16.63% 16.12% 15.53% 13.75% -
Per Share
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 270.86 208.77 195.76 167.74 182.61 153.74 188.80 27.23%
EPS 3.76 3.75 3.57 3.24 2.97 2.72 2.31 38.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.222 0.213 0.203 0.195 0.184 0.175 0.168 20.43%
Adjusted Per Share Value based on latest NOSH - 142,000
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 556.24 428.41 402.66 344.57 377.18 316.42 386.44 27.51%
EPS 7.72 7.69 7.35 6.66 6.13 5.59 4.73 38.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4559 0.4371 0.4176 0.4006 0.3801 0.3602 0.3439 20.69%
Price Multiplier on Financial Quarter End Date
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Date 03/11/08 03/11/08 21/08/08 30/05/08 27/02/08 - - -
Price 0.08 0.08 0.11 0.10 0.18 0.00 0.00 -
P/RPS 0.03 0.04 0.06 0.06 0.10 0.00 0.00 -
P/EPS 2.13 2.13 3.08 3.08 6.07 0.00 0.00 -
EY 47.01 46.86 32.48 32.44 16.48 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.38 0.54 0.51 0.98 0.00 0.00 -
Price Multiplier on Announcement Date
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Date 03/11/08 03/11/08 23/10/08 24/07/08 23/04/08 29/01/08 30/10/07 -
Price 0.08 0.08 0.10 0.15 0.17 0.20 0.00 -
P/RPS 0.03 0.04 0.05 0.09 0.09 0.13 0.00 -
P/EPS 2.13 2.13 2.80 4.62 5.73 7.36 0.00 -
EY 47.01 46.86 35.73 21.62 17.45 13.59 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.38 0.49 0.77 0.92 1.14 0.00 -

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