[PEB] YoY TTM Result on 31-May-2010 [#4]

Stock
[PEB] PIMPINAN EHSAN BERHAD
Announcement Date
29-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
31-May-2010 [#4]
Profit Trend
QoQ- -48.01%
YoY- -78.14%
Quarter Report
Latest QR
Upcoming QR
PEB's Result
PEB's Financial Summary
View:
Show?
TTM Result
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Revenue 168,768 88,024 7,591 99,452 345,406 238,187 247,383 -6.16%
PBT 47,845 19,936 3,080 6,222 12,152 7,109 3,124 57.52%
Tax -13,678 -6,165 -1,980 -5,083 -6,942 -2,503 -321 86.78%
NP 34,167 13,771 1,100 1,139 5,210 4,606 2,803 51.64%
-
NP to SH 34,167 13,771 1,100 1,139 5,210 4,606 2,803 51.64%
-
Tax Rate 28.59% 30.92% 64.29% 81.69% 57.13% 35.21% 10.28% -
Total Cost 134,601 74,253 6,491 98,313 340,196 233,581 244,580 -9.46%
-
Net Worth 108,680 74,481 35,150 33,709 33,237 27,690 22,946 29.56%
Dividend
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Net Worth 108,680 74,481 35,150 33,709 33,237 27,690 22,946 29.56%
NOSH 64,042 64,042 142,307 140,454 143,263 142,000 141,645 -12.38%
Ratio Analysis
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
NP Margin 20.24% 15.64% 14.49% 1.15% 1.51% 1.93% 1.13% -
ROE 31.44% 18.49% 3.13% 3.38% 15.68% 16.63% 12.22% -
Per Share
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 263.52 137.45 5.33 70.81 241.10 167.74 174.65 7.08%
EPS 53.35 21.50 0.77 0.81 3.64 3.24 1.98 73.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.697 1.163 0.247 0.24 0.232 0.195 0.162 47.86%
Adjusted Per Share Value based on latest NOSH - 140,454
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 244.15 127.34 10.98 143.87 499.68 344.57 357.88 -6.16%
EPS 49.43 19.92 1.59 1.65 7.54 6.66 4.05 51.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5722 1.0775 0.5085 0.4877 0.4808 0.4006 0.332 29.55%
Price Multiplier on Financial Quarter End Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 31/05/13 31/05/12 31/05/11 31/05/10 03/11/08 30/05/08 - -
Price 1.41 0.08 0.08 0.08 0.08 0.10 0.00 -
P/RPS 0.54 0.06 1.50 0.11 0.03 0.06 0.00 -
P/EPS 2.64 0.37 10.35 9.87 2.20 3.08 0.00 -
EY 37.84 268.78 9.66 10.14 45.46 32.44 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.07 0.32 0.33 0.34 0.51 0.00 -
Price Multiplier on Announcement Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 23/07/13 30/07/12 29/07/11 29/07/10 03/11/08 24/07/08 26/07/07 -
Price 1.75 0.40 0.08 0.08 0.08 0.15 0.00 -
P/RPS 0.66 0.29 1.50 0.11 0.03 0.09 0.00 -
P/EPS 3.28 1.86 10.35 9.87 2.20 4.62 0.00 -
EY 30.49 53.76 9.66 10.14 45.46 21.62 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.34 0.32 0.33 0.34 0.77 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