Highlights

[PLB] YoY Quarter Result on 2012-11-30 [#1]

Stock [PLB]: PLB ENGINEERING BHD
Announcement Date 30-Jan-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2013
Quarter 30-Nov-2012  [#1]
Profit Trend QoQ -     -69.60%    YoY -     28.79%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Revenue 33,867 32,059 43,380 37,087 38,333 14,010 25,341 4.95%
  YoY % 5.64% -26.10% 16.97% -3.25% 173.61% -44.71% -
  Horiz. % 133.65% 126.51% 171.19% 146.35% 151.27% 55.29% 100.00%
PBT 2,003 1,524 2,873 2,081 1,803 3,147 575 23.11%
  YoY % 31.43% -46.95% 38.06% 15.42% -42.71% 447.30% -
  Horiz. % 348.35% 265.04% 499.65% 361.91% 313.57% 547.30% 100.00%
Tax -665 -435 -1,007 -981 -593 -112 -127 31.76%
  YoY % -52.87% 56.80% -2.65% -65.43% -429.46% 11.81% -
  Horiz. % 523.62% 342.52% 792.91% 772.44% 466.93% 88.19% 100.00%
NP 1,338 1,089 1,866 1,100 1,210 3,035 448 19.99%
  YoY % 22.87% -41.64% 69.64% -9.09% -60.13% 577.46% -
  Horiz. % 298.66% 243.08% 416.52% 245.54% 270.09% 677.46% 100.00%
NP to SH 1,348 1,150 2,026 1,740 1,351 3,060 256 31.88%
  YoY % 17.22% -43.24% 16.44% 28.79% -55.85% 1,095.31% -
  Horiz. % 526.56% 449.22% 791.41% 679.69% 527.73% 1,195.31% 100.00%
Tax Rate 33.20 % 28.54 % 35.05 % 47.14 % 32.89 % 3.56 % 22.09 % 7.02%
  YoY % 16.33% -18.57% -25.65% 43.33% 823.88% -83.88% -
  Horiz. % 150.29% 129.20% 158.67% 213.40% 148.89% 16.12% 100.00%
Total Cost 32,529 30,970 41,514 35,987 37,123 10,975 24,893 4.56%
  YoY % 5.03% -25.40% 15.36% -3.06% 238.25% -55.91% -
  Horiz. % 130.68% 124.41% 166.77% 144.57% 149.13% 44.09% 100.00%
Net Worth 133,978 139,642 129,598 115,726 106,267 98,445 95,793 5.75%
  YoY % -4.06% 7.75% 11.99% 8.90% 7.95% 2.77% -
  Horiz. % 139.86% 145.77% 135.29% 120.81% 110.93% 102.77% 100.00%
Dividend
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Net Worth 133,978 139,642 129,598 115,726 106,267 98,445 95,793 5.75%
  YoY % -4.06% 7.75% 11.99% 8.90% 7.95% 2.77% -
  Horiz. % 139.86% 145.77% 135.29% 120.81% 110.93% 102.77% 100.00%
NOSH 82,195 82,142 82,024 82,075 82,378 82,037 82,580 -0.08%
  YoY % 0.06% 0.14% -0.06% -0.37% 0.42% -0.66% -
  Horiz. % 99.53% 99.47% 99.33% 99.39% 99.75% 99.34% 100.00%
Ratio Analysis
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
NP Margin 3.95 % 3.40 % 4.30 % 2.97 % 3.16 % 21.66 % 1.77 % 14.31%
  YoY % 16.18% -20.93% 44.78% -6.01% -85.41% 1,123.73% -
  Horiz. % 223.16% 192.09% 242.94% 167.80% 178.53% 1,223.73% 100.00%
ROE 1.01 % 0.82 % 1.56 % 1.50 % 1.27 % 3.11 % 0.27 % 24.58%
  YoY % 23.17% -47.44% 4.00% 18.11% -59.16% 1,051.85% -
  Horiz. % 374.07% 303.70% 577.78% 555.56% 470.37% 1,151.85% 100.00%
Per Share
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 41.20 39.03 52.89 45.19 46.53 17.08 30.69 5.03%
  YoY % 5.56% -26.21% 17.04% -2.88% 172.42% -44.35% -
  Horiz. % 134.25% 127.17% 172.34% 147.25% 151.61% 55.65% 100.00%
EPS 1.64 1.40 2.47 2.12 1.64 3.73 0.31 31.99%
  YoY % 17.14% -43.32% 16.51% 29.27% -56.03% 1,103.23% -
  Horiz. % 529.03% 451.61% 796.77% 683.87% 529.03% 1,203.23% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.6300 1.7000 1.5800 1.4100 1.2900 1.2000 1.1600 5.83%
  YoY % -4.12% 7.59% 12.06% 9.30% 7.50% 3.45% -
  Horiz. % 140.52% 146.55% 136.21% 121.55% 111.21% 103.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 169,218
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 30.13 28.52 38.60 33.00 34.11 12.46 22.55 4.95%
  YoY % 5.65% -26.11% 16.97% -3.25% 173.76% -44.75% -
  Horiz. % 133.61% 126.47% 171.18% 146.34% 151.26% 55.25% 100.00%
EPS 1.20 1.02 1.80 1.55 1.20 2.72 0.23 31.68%
  YoY % 17.65% -43.33% 16.13% 29.17% -55.88% 1,082.61% -
  Horiz. % 521.74% 443.48% 782.61% 673.91% 521.74% 1,182.61% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.1920 1.2424 1.1531 1.0296 0.9455 0.8759 0.8523 5.75%
  YoY % -4.06% 7.74% 11.99% 8.89% 7.95% 2.77% -
  Horiz. % 139.86% 145.77% 135.29% 120.80% 110.94% 102.77% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 -
Price 1.4100 1.6100 1.1600 1.0500 0.9100 0.9000 0.8600 -
P/RPS 3.42 4.13 2.19 2.32 1.96 5.27 2.80 3.39%
  YoY % -17.19% 88.58% -5.60% 18.37% -62.81% 88.21% -
  Horiz. % 122.14% 147.50% 78.21% 82.86% 70.00% 188.21% 100.00%
P/EPS 85.98 115.00 46.96 49.53 55.49 24.13 277.42 -17.73%
  YoY % -25.23% 144.89% -5.19% -10.74% 129.96% -91.30% -
  Horiz. % 30.99% 41.45% 16.93% 17.85% 20.00% 8.70% 100.00%
EY 1.16 0.87 2.13 2.02 1.80 4.14 0.36 21.52%
  YoY % 33.33% -59.15% 5.45% 12.22% -56.52% 1,050.00% -
  Horiz. % 322.22% 241.67% 591.67% 561.11% 500.00% 1,150.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.87 0.95 0.73 0.74 0.71 0.75 0.74 2.73%
  YoY % -8.42% 30.14% -1.35% 4.23% -5.33% 1.35% -
  Horiz. % 117.57% 128.38% 98.65% 100.00% 95.95% 101.35% 100.00%
Price Multiplier on Announcement Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 19/01/16 29/01/15 22/01/14 30/01/13 19/01/12 26/01/11 26/01/10 -
Price 1.4500 1.7200 1.3000 1.0400 0.8900 0.9500 0.9000 -
P/RPS 3.52 4.41 2.46 2.30 1.91 5.56 2.93 3.10%
  YoY % -20.18% 79.27% 6.96% 20.42% -65.65% 89.76% -
  Horiz. % 120.14% 150.51% 83.96% 78.50% 65.19% 189.76% 100.00%
P/EPS 88.41 122.86 52.63 49.06 54.27 25.47 290.32 -17.97%
  YoY % -28.04% 133.44% 7.28% -9.60% 113.07% -91.23% -
  Horiz. % 30.45% 42.32% 18.13% 16.90% 18.69% 8.77% 100.00%
EY 1.13 0.81 1.90 2.04 1.84 3.93 0.34 22.15%
  YoY % 39.51% -57.37% -6.86% 10.87% -53.18% 1,055.88% -
  Horiz. % 332.35% 238.24% 558.82% 600.00% 541.18% 1,155.88% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.89 1.01 0.82 0.74 0.69 0.79 0.78 2.22%
  YoY % -11.88% 23.17% 10.81% 7.25% -12.66% 1.28% -
  Horiz. % 114.10% 129.49% 105.13% 94.87% 88.46% 101.28% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

404  268  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 SAPNRG 0.290.00 
 MNC-PA 0.0350.00 
 PWORTH 0.055+0.01 
 YTLPOWR 0.735+0.005 
 KNM 0.41-0.005 
 VSOLAR 0.09+0.005 
 ECOWLD 0.665+0.02 
 GPACKET-WB 0.270.00 
 VELESTO 0.315+0.01 

TOP ARTICLES

1. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Beneficiary From National Fiberisation and Connectivity Plan ( NFCP ) : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
4. Loser HL analyst Chye Wen Fei rates Leong Hup buy, but cease coverage on Lay Hong. Herbert
5. LIIHEN 马来西亚家具行业的现状及发展 股天乐 成长投资
6. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
7. Jaks Resources - 1200MW power to fire up Soon ! DK66
8. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
Partners & Brokers