[PEB] YoY Annualized Quarter 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- -72.36%
YoY- -70.92%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Revenue 180,544 67,404 8,708 135,420 322,824 162,212 83,248 13.75%
PBT 52,292 4,328 696 5,068 10,576 2,584 4,176 52.32%
Tax -12,956 -3,496 312 -3,628 -5,624 472 -2,984 27.69%
NP 39,336 832 1,008 1,440 4,952 3,056 1,192 79.00%
-
NP to SH 39,336 832 1,008 1,440 4,952 3,056 1,192 79.00%
-
Tax Rate 24.78% 80.78% -44.83% 71.59% 53.18% -18.27% 71.46% -
Total Cost 141,208 66,572 7,700 133,980 317,872 159,156 82,056 9.46%
-
Net Worth 64,016 34,527 33,739 33,695 28,863 23,768 0 -
Dividend
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Net Worth 64,016 34,527 33,739 33,695 28,863 23,768 0 -
NOSH 64,016 138,666 139,999 144,000 142,183 141,481 143,181 -12.54%
Ratio Analysis
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
NP Margin 21.79% 1.23% 11.58% 1.06% 1.53% 1.88% 1.43% -
ROE 61.45% 2.41% 2.99% 4.27% 17.16% 12.86% 0.00% -
Per Share
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 282.03 48.61 6.22 94.04 227.05 114.65 58.14 30.07%
EPS 39.20 0.60 0.72 1.00 3.48 2.16 0.84 89.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.249 0.241 0.234 0.203 0.168 0.00 -
Adjusted Per Share Value based on latest NOSH - 144,000
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 261.18 97.51 12.60 195.91 467.01 234.66 120.43 13.75%
EPS 56.91 1.20 1.46 2.08 7.16 4.42 1.72 79.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9261 0.4995 0.4881 0.4875 0.4176 0.3439 0.00 -
Price Multiplier on Financial Quarter End Date
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date 30/08/12 29/08/11 30/08/10 03/11/08 21/08/08 - - -
Price 0.41 0.08 0.08 0.08 0.11 0.00 0.00 -
P/RPS 0.15 0.16 1.29 0.09 0.05 0.00 0.00 -
P/EPS 0.67 13.33 11.11 8.00 3.16 0.00 0.00 -
EY 149.87 7.50 9.00 12.50 31.66 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.32 0.33 0.34 0.54 0.00 0.00 -
Price Multiplier on Announcement Date
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date 24/10/12 24/10/11 27/10/10 03/11/08 23/10/08 30/10/07 30/10/06 -
Price 0.35 0.08 0.08 0.08 0.10 0.00 0.00 -
P/RPS 0.12 0.16 1.29 0.09 0.04 0.00 0.00 -
P/EPS 0.57 13.33 11.11 8.00 2.87 0.00 0.00 -
EY 175.56 7.50 9.00 12.50 34.83 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.32 0.33 0.34 0.49 0.00 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