[PLB] QoQ TTM Result on 28-Feb-2013 [#2]

Stock
[PLB] PLB ENGINEERING BHD
Announcement Date
29-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
28-Feb-2013 [#2]
Profit Trend
QoQ- 23.11%
YoY- 114.35%
Quarter Report
Latest QR
Upcoming QR
PLB's Result
PLB's Financial Summary
View:
Show?
TTM Result
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Revenue 236,031 229,738 230,340 186,549 151,479 152,725 126,637 51.39%
PBT 19,080 18,288 22,224 19,697 15,946 15,668 10,588 48.03%
Tax -7,235 -7,209 -9,288 -7,913 -6,197 -5,809 -2,339 112.14%
NP 11,845 11,079 12,936 11,784 9,749 9,859 8,249 27.25%
-
NP to SH 12,841 12,555 15,261 13,860 11,258 10,869 8,573 30.87%
-
Tax Rate 37.92% 39.42% 41.79% 40.17% 38.86% 37.08% 22.09% -
Total Cost 224,186 218,659 217,404 174,765 141,730 142,866 118,388 53.00%
-
Net Worth 129,598 127,463 124,063 120,773 115,726 114,972 108,258 12.73%
Dividend
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Net Worth 129,598 127,463 124,063 120,773 115,726 114,972 108,258 12.73%
NOSH 82,024 82,234 82,161 82,158 82,075 82,123 82,013 0.00%
Ratio Analysis
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
NP Margin 5.02% 4.82% 5.62% 6.32% 6.44% 6.46% 6.51% -
ROE 9.91% 9.85% 12.30% 11.48% 9.73% 9.45% 7.92% -
Per Share
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 287.76 279.37 280.35 227.06 184.56 185.97 154.41 51.38%
EPS 15.66 15.27 18.57 16.87 13.72 13.23 10.45 30.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.58 1.55 1.51 1.47 1.41 1.40 1.32 12.72%
Adjusted Per Share Value based on latest NOSH - 82,158
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 208.95 203.37 203.91 165.14 134.10 135.20 112.10 51.40%
EPS 11.37 11.11 13.51 12.27 9.97 9.62 7.59 30.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1473 1.1284 1.0983 1.0691 1.0245 1.0178 0.9584 12.72%
Price Multiplier on Financial Quarter End Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 1.16 1.17 1.12 1.00 1.05 1.07 0.88 -
P/RPS 0.40 0.42 0.40 0.44 0.57 0.58 0.57 -21.01%
P/EPS 7.41 7.66 6.03 5.93 7.65 8.08 8.42 -8.15%
EY 13.50 13.05 16.58 16.87 13.06 12.37 11.88 8.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.75 0.74 0.68 0.74 0.76 0.67 5.87%
Price Multiplier on Announcement Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 22/01/14 28/10/13 29/07/13 29/04/13 30/01/13 30/10/12 27/07/12 -
Price 1.30 1.21 1.27 1.00 1.04 1.04 1.06 -
P/RPS 0.45 0.43 0.45 0.44 0.56 0.56 0.69 -24.77%
P/EPS 8.30 7.93 6.84 5.93 7.58 7.86 10.14 -12.48%
EY 12.04 12.62 14.63 16.87 13.19 12.73 9.86 14.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.78 0.84 0.68 0.74 0.74 0.80 1.65%

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