[PEB] YoY Annualized Quarter Result on 31-Aug-2010 [#1]

Stock
[PEB] PIMPINAN EHSAN BERHAD
Announcement Date
27-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
31-Aug-2010 [#1]
Profit Trend
QoQ- -11.5%
YoY- -30.0%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Revenue 91,812 180,544 67,404 8,708 135,420 322,824 162,212 -9.04%
PBT 29,572 52,292 4,328 696 5,068 10,576 2,584 50.06%
Tax -10,112 -12,956 -3,496 312 -3,628 -5,624 472 -
NP 19,460 39,336 832 1,008 1,440 4,952 3,056 36.10%
-
NP to SH 19,460 39,336 832 1,008 1,440 4,952 3,056 36.10%
-
Tax Rate 34.19% 24.78% 80.78% -44.83% 71.59% 53.18% -18.27% -
Total Cost 72,352 141,208 66,572 7,700 133,980 317,872 159,156 -12.30%
-
Net Worth 113,495 64,016 34,527 33,739 33,695 28,863 23,768 29.73%
Dividend
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Net Worth 113,495 64,016 34,527 33,739 33,695 28,863 23,768 29.73%
NOSH 64,013 64,016 138,666 139,999 144,000 142,183 141,481 -12.37%
Ratio Analysis
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
NP Margin 21.20% 21.79% 1.23% 11.58% 1.06% 1.53% 1.88% -
ROE 17.15% 61.45% 2.41% 2.99% 4.27% 17.16% 12.86% -
Per Share
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
RPS 143.43 282.03 48.61 6.22 94.04 227.05 114.65 3.79%
EPS 30.40 39.20 0.60 0.72 1.00 3.48 2.16 55.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.773 1.00 0.249 0.241 0.234 0.203 0.168 48.05%
Adjusted Per Share Value based on latest NOSH - 139,999
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
RPS 132.82 261.18 97.51 12.60 195.91 467.01 234.66 -9.04%
EPS 28.15 56.91 1.20 1.46 2.08 7.16 4.42 36.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6419 0.9261 0.4995 0.4881 0.4875 0.4176 0.3439 29.73%
Price Multiplier on Financial Quarter End Date
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Date 30/08/13 30/08/12 29/08/11 30/08/10 03/11/08 21/08/08 - -
Price 1.37 0.41 0.08 0.08 0.08 0.11 0.00 -
P/RPS 0.96 0.15 0.16 1.29 0.09 0.05 0.00 -
P/EPS 4.51 0.67 13.33 11.11 8.00 3.16 0.00 -
EY 22.19 149.87 7.50 9.00 12.50 31.66 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.41 0.32 0.33 0.34 0.54 0.00 -
Price Multiplier on Announcement Date
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Date 28/10/13 24/10/12 24/10/11 27/10/10 03/11/08 23/10/08 30/10/07 -
Price 1.59 0.35 0.08 0.08 0.08 0.10 0.00 -
P/RPS 1.11 0.12 0.16 1.29 0.09 0.04 0.00 -
P/EPS 5.23 0.57 13.33 11.11 8.00 2.87 0.00 -
EY 19.12 175.56 7.50 9.00 12.50 34.83 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.35 0.32 0.33 0.34 0.49 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