[PEB] YoY TTM Result on 31-Aug-2011 [#1]

Stock
[PEB] PIMPINAN EHSAN BERHAD
Announcement Date
24-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
31-Aug-2011 [#1]
Profit Trend
QoQ- -4.0%
YoY- 2.42%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
TTM Result
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Revenue 91,287 146,585 116,309 22,265 67,774 298,555 278,340 -16.94%
PBT 33,985 42,165 31,927 3,988 5,129 10,775 9,107 24.53%
Tax -11,914 -12,967 -8,530 -2,932 -4,098 -6,443 -4,027 19.80%
NP 22,071 29,198 23,397 1,056 1,031 4,332 5,080 27.72%
-
NP to SH 22,071 29,198 23,397 1,056 1,031 4,332 5,080 27.72%
-
Tax Rate 35.06% 30.75% 26.72% 73.52% 79.90% 59.80% 44.22% -
Total Cost 69,216 117,387 92,912 21,209 66,743 294,223 273,260 -20.44%
-
Net Worth 137,936 113,495 64,016 34,527 33,739 33,695 28,863 29.76%
Dividend
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Net Worth 137,936 113,495 64,016 34,527 33,739 33,695 28,863 29.76%
NOSH 64,456 64,013 64,016 138,666 139,999 144,000 142,183 -12.34%
Ratio Analysis
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
NP Margin 24.18% 19.92% 20.12% 4.74% 1.52% 1.45% 1.83% -
ROE 16.00% 25.73% 36.55% 3.06% 3.06% 12.86% 17.60% -
Per Share
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
RPS 141.63 228.99 181.68 16.06 48.41 207.33 195.76 -5.24%
EPS 34.24 45.61 36.55 0.76 0.74 3.01 3.57 45.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.14 1.773 1.00 0.249 0.241 0.234 0.203 48.05%
Adjusted Per Share Value based on latest NOSH - 138,666
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
RPS 132.06 212.06 168.26 32.21 98.05 431.91 402.66 -16.94%
EPS 31.93 42.24 33.85 1.53 1.49 6.27 7.35 27.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9955 1.6419 0.9261 0.4995 0.4881 0.4875 0.4176 29.76%
Price Multiplier on Financial Quarter End Date
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Date 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 03/11/08 21/08/08 -
Price 1.47 1.37 0.41 0.08 0.08 0.08 0.11 -
P/RPS 1.04 0.60 0.23 0.50 0.17 0.04 0.06 60.83%
P/EPS 4.29 3.00 1.12 10.51 10.86 2.66 3.08 5.67%
EY 23.29 33.29 89.14 9.52 9.21 37.60 32.48 -5.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.77 0.41 0.32 0.33 0.34 0.54 4.16%
Price Multiplier on Announcement Date
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Date 17/10/14 28/10/13 24/10/12 24/10/11 27/10/10 03/11/08 23/10/08 -
Price 1.28 1.59 0.35 0.08 0.08 0.08 0.10 -
P/RPS 0.90 0.69 0.19 0.50 0.17 0.04 0.05 61.85%
P/EPS 3.74 3.49 0.96 10.51 10.86 2.66 2.80 4.94%
EY 26.75 28.69 104.42 9.52 9.21 37.60 35.73 -4.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.90 0.35 0.32 0.33 0.34 0.49 3.43%

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