[PEB] YoY TTM 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- -2.04%
YoY- -69.18%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
TTM Result
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Revenue 133,585 135,413 40,570 28,584 273,709 296,136 218,724 -7.88%
PBT 39,994 32,962 13,624 3,494 10,034 9,534 4,478 43.99%
Tax -12,439 -11,804 -2,752 -2,484 -6,757 -4,216 -611 65.16%
NP 27,555 21,158 10,872 1,010 3,277 5,318 3,867 38.67%
-
NP to SH 27,555 21,158 10,872 1,010 3,277 5,318 3,867 38.67%
-
Tax Rate 31.10% 35.81% 20.20% 71.09% 67.34% 44.22% 13.64% -
Total Cost 106,030 114,255 29,698 27,574 270,432 290,818 214,857 -11.09%
-
Net Worth 119,676 92,147 70,936 34,779 32,777 30,213 24,896 29.88%
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 119,676 92,147 70,936 34,779 32,777 30,213 24,896 29.88%
NOSH 63,997 64,036 64,021 143,125 138,888 141,847 142,266 -12.45%
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 20.63% 15.62% 26.80% 3.53% 1.20% 1.80% 1.77% -
ROE 23.02% 22.96% 15.33% 2.90% 10.00% 17.60% 15.53% -
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 208.73 211.46 63.37 19.97 197.07 208.77 153.74 5.22%
EPS 43.06 33.04 16.98 0.71 2.36 3.75 2.72 58.39%
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 193.25 195.90 58.69 41.35 395.96 428.41 316.42 -7.88%
EPS 39.86 30.61 15.73 1.46 4.74 7.69 5.59 38.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7313 1.3331 1.0262 0.5031 0.4742 0.4371 0.3602 29.87%
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 0.60 0.24 0.13 0.40 0.04 0.04 0.00 -
P/EPS 2.90 1.51 0.47 11.34 3.39 2.13 0.00 -
EY 34.44 66.08 212.27 8.82 29.49 46.86 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 0.56 0.22 0.13 0.40 0.04 0.04 0.13 27.52%
P/EPS 2.69 1.44 0.47 11.34 3.39 2.13 7.36 -15.43%
EY 37.12 69.56 212.27 8.82 29.49 46.86 13.59 18.21%
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