[PEB] YoY Quarter Result on 31-May-2011 [#4]

Stock
[PEB] PIMPINAN EHSAN BERHAD
Announcement Date
29-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
31-May-2011 [#4]
Profit Trend
QoQ- 48.59%
YoY- 19.74%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
Quarter Result
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Revenue 35,434 36,654 40,210 4,709 20,620 36,075 75,168 -11.77%
PBT 11,190 11,765 8,386 1,504 2,760 3,711 2,241 30.72%
Tax -5,263 -3,638 -5,107 -1,134 -2,451 -2,350 -751 38.31%
NP 5,927 8,127 3,279 370 309 1,361 1,490 25.86%
-
NP to SH 5,927 8,127 3,279 370 309 1,361 1,490 25.86%
-
Tax Rate 47.03% 30.92% 60.90% 75.40% 88.80% 63.33% 33.51% -
Total Cost 29,507 28,527 36,931 4,339 20,311 34,714 73,678 -14.13%
-
Net Worth 128,561 108,680 74,481 35,150 33,709 33,237 27,690 29.14%
Dividend
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Net Worth 128,561 108,680 74,481 35,150 33,709 33,237 27,690 29.14%
NOSH 64,280 64,042 64,042 142,307 140,454 143,263 142,000 -12.36%
Ratio Analysis
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
NP Margin 16.73% 22.17% 8.15% 7.86% 1.50% 3.77% 1.98% -
ROE 4.61% 7.48% 4.40% 1.05% 0.92% 4.09% 5.38% -
Per Share
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
RPS 55.12 57.23 62.79 3.31 14.68 25.18 52.94 0.67%
EPS 9.22 12.69 5.12 0.26 0.22 0.95 1.05 43.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 1.697 1.163 0.247 0.24 0.232 0.195 47.37%
Adjusted Per Share Value based on latest NOSH - 142,307
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
RPS 51.26 53.03 58.17 6.81 29.83 52.19 108.74 -11.77%
EPS 8.57 11.76 4.74 0.54 0.45 1.97 2.16 25.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8598 1.5722 1.0775 0.5085 0.4877 0.4808 0.4006 29.14%
Price Multiplier on Financial Quarter End Date
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Date 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 03/11/08 30/05/08 -
Price 1.26 1.41 0.08 0.08 0.08 0.08 0.10 -
P/RPS 2.29 2.46 0.13 2.42 0.54 0.32 0.19 51.39%
P/EPS 13.67 11.11 1.56 30.77 36.36 8.42 9.53 6.19%
EY 7.32 9.00 64.00 3.25 2.75 11.88 10.49 -5.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.83 0.07 0.32 0.33 0.34 0.51 3.58%
Price Multiplier on Announcement Date
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Date 24/07/14 23/07/13 30/07/12 29/07/11 29/07/10 03/11/08 24/07/08 -
Price 1.40 1.75 0.40 0.08 0.08 0.08 0.15 -
P/RPS 2.54 3.06 0.64 2.42 0.54 0.32 0.28 44.39%
P/EPS 15.18 13.79 7.81 30.77 36.36 8.42 14.30 0.99%
EY 6.59 7.25 12.80 3.25 2.75 11.88 7.00 -1.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 1.03 0.34 0.32 0.33 0.34 0.77 -1.57%

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