[PEB] YoY Cumulative Quarter Result on 30-Nov-2009 [#2]

Stock
[PEB] PIMPINAN EHSAN BERHAD
Announcement Date
18-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
30-Nov-2009 [#2]
Profit Trend
QoQ- 69.44%
YoY- -76.0%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
Cumulative Result
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Revenue 83,106 35,717 2,738 73,607 145,303 87,354 116,013 -5.40%
PBT 23,953 10,928 384 3,112 5,229 2,805 1,468 59.19%
Tax -6,313 -675 97 -2,502 -2,687 -974 -684 44.78%
NP 17,640 10,253 481 610 2,542 1,831 784 67.94%
-
NP to SH 17,640 10,253 481 610 2,542 1,831 784 67.94%
-
Tax Rate 26.36% 6.18% -25.26% 80.40% 51.39% 34.72% 46.59% -
Total Cost 65,466 25,464 2,257 72,997 142,761 85,523 115,229 -8.98%
-
Net Worth 92,137 70,957 34,377 33,479 30,418 25,033 21,096 27.82%
Dividend
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Net Worth 92,137 70,957 34,377 33,479 30,418 25,033 21,096 27.82%
NOSH 64,029 64,041 141,470 141,860 142,808 143,046 142,545 -12.47%
Ratio Analysis
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
NP Margin 21.23% 28.71% 17.57% 0.83% 1.75% 2.10% 0.68% -
ROE 19.15% 14.45% 1.40% 1.82% 8.36% 7.31% 3.72% -
Per Share
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 129.79 55.77 1.94 51.89 101.75 61.07 81.39 8.08%
EPS 27.55 16.01 0.34 0.43 1.78 1.28 0.55 91.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.439 1.108 0.243 0.236 0.213 0.175 0.148 46.04%
Adjusted Per Share Value based on latest NOSH - 138,888
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 120.23 51.67 3.96 106.48 210.20 126.37 167.83 -5.40%
EPS 25.52 14.83 0.70 0.88 3.68 2.65 1.13 68.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3329 1.0265 0.4973 0.4843 0.44 0.3621 0.3052 27.82%
Price Multiplier on Financial Quarter End Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 30/11/12 30/11/11 30/11/10 20/11/09 03/11/08 - - -
Price 0.50 0.08 0.08 0.08 0.08 0.00 0.00 -
P/RPS 0.39 0.14 4.13 0.15 0.08 0.00 0.00 -
P/EPS 1.81 0.50 23.53 18.60 4.49 0.00 0.00 -
EY 55.10 200.13 4.25 5.38 22.25 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.07 0.33 0.34 0.38 0.00 0.00 -
Price Multiplier on Announcement Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 29/01/13 30/01/12 19/01/11 18/01/10 03/11/08 29/01/08 22/01/07 -
Price 0.475 0.08 0.08 0.08 0.08 0.20 0.00 -
P/RPS 0.37 0.14 4.13 0.15 0.08 0.33 0.00 -
P/EPS 1.72 0.50 23.53 18.60 4.49 15.63 0.00 -
EY 58.00 200.13 4.25 5.38 22.25 6.40 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.07 0.33 0.34 0.38 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