[PEB] YoY Annualized Quarter Result on 30-Nov-2010 [#2]

Stock
[PEB] PIMPINAN EHSAN BERHAD
Announcement Date
19-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
30-Nov-2010 [#2]
Profit Trend
QoQ- -4.56%
YoY- -21.15%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Revenue 95,846 166,212 71,434 5,476 147,214 290,606 174,708 -9.51%
PBT 32,206 47,906 21,856 768 6,224 10,458 5,610 33.77%
Tax -10,150 -12,626 -1,350 194 -5,004 -5,374 -1,948 31.63%
NP 22,056 35,280 20,506 962 1,220 5,084 3,662 34.84%
-
NP to SH 22,056 35,280 20,506 962 1,220 5,084 3,662 34.84%
-
Tax Rate 31.52% 26.36% 6.18% -25.26% 80.40% 51.39% 34.72% -
Total Cost 73,790 130,932 50,928 4,514 145,994 285,522 171,046 -13.06%
-
Net Worth 119,758 92,137 70,957 34,377 33,479 30,418 25,033 29.77%
Dividend
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Net Worth 119,758 92,137 70,957 34,377 33,479 30,418 25,033 29.77%
NOSH 64,041 64,029 64,041 141,470 141,860 142,808 143,046 -12.52%
Ratio Analysis
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
NP Margin 23.01% 21.23% 28.71% 17.57% 0.83% 1.75% 2.10% -
ROE 18.42% 38.29% 28.90% 2.80% 3.64% 16.71% 14.63% -
Per Share
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
RPS 149.66 259.59 111.54 3.87 103.77 203.49 122.13 3.44%
EPS 34.44 55.10 32.02 0.68 0.86 3.56 2.56 54.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.87 1.439 1.108 0.243 0.236 0.213 0.175 48.35%
Adjusted Per Share Value based on latest NOSH - 143,125
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
RPS 138.66 240.45 103.34 7.92 212.97 420.41 252.74 -9.51%
EPS 31.91 51.04 29.67 1.39 1.76 7.35 5.30 34.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7325 1.3329 1.0265 0.4973 0.4843 0.44 0.3621 29.77%
Price Multiplier on Financial Quarter End Date
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Date 29/11/13 30/11/12 30/11/11 30/11/10 20/11/09 03/11/08 - -
Price 1.25 0.50 0.08 0.08 0.08 0.08 0.00 -
P/RPS 0.84 0.19 0.07 2.07 0.08 0.04 0.00 -
P/EPS 3.63 0.91 0.25 11.76 9.30 2.25 0.00 -
EY 27.55 110.20 400.25 8.50 10.75 44.50 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.35 0.07 0.33 0.34 0.38 0.00 -
Price Multiplier on Announcement Date
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Date 28/01/14 29/01/13 30/01/12 19/01/11 18/01/10 03/11/08 29/01/08 -
Price 1.16 0.475 0.08 0.08 0.08 0.08 0.20 -
P/RPS 0.78 0.18 0.07 2.07 0.08 0.04 0.16 30.18%
P/EPS 3.37 0.86 0.25 11.76 9.30 2.25 7.81 -13.06%
EY 29.69 116.00 400.25 8.50 10.75 44.50 12.80 15.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.33 0.07 0.33 0.34 0.38 1.14 -9.64%

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