[PLB] QoQ TTM Result on 28-Feb-2014 [#2]

Stock
[PLB] PLB ENGINEERING BHD
Announcement Date
28-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2014
Quarter
28-Feb-2014 [#2]
Profit Trend
QoQ- -11.94%
YoY- -18.41%
Quarter Report
Latest QR
Upcoming QR
PLB's Result
PLB's Financial Summary
View:
Show?
TTM Result
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Revenue 180,409 191,730 183,092 215,495 236,031 229,738 230,340 -15.01%
PBT 17,967 19,316 17,491 16,627 19,080 18,288 22,224 -13.20%
Tax -6,363 -6,935 -6,795 -5,887 -7,235 -7,209 -9,288 -22.26%
NP 11,604 12,381 10,696 10,740 11,845 11,079 12,936 -6.98%
-
NP to SH 11,933 12,809 11,034 11,308 12,841 12,555 15,261 -15.11%
-
Tax Rate 35.41% 35.90% 38.85% 35.41% 37.92% 39.42% 41.79% -
Total Cost 168,805 179,349 172,396 204,755 224,186 218,659 217,404 -15.50%
-
Net Worth 139,642 138,939 132,171 134,099 129,598 127,463 124,063 8.19%
Dividend
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Div 8,221 8,221 - - - - - -
Div Payout % 68.90% 64.18% - - - - - -
Equity
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Net Worth 139,642 138,939 132,171 134,099 129,598 127,463 124,063 8.19%
NOSH 82,142 82,212 82,094 82,269 82,024 82,234 82,161 -0.01%
Ratio Analysis
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
NP Margin 6.43% 6.46% 5.84% 4.98% 5.02% 4.82% 5.62% -
ROE 8.55% 9.22% 8.35% 8.43% 9.91% 9.85% 12.30% -
Per Share
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 219.63 233.21 223.03 261.94 287.76 279.37 280.35 -15.00%
EPS 14.53 15.58 13.44 13.75 15.66 15.27 18.57 -15.07%
DPS 10.00 10.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.69 1.61 1.63 1.58 1.55 1.51 8.21%
Adjusted Per Share Value based on latest NOSH - 82,269
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 159.71 169.73 162.08 190.77 208.95 203.37 203.91 -15.01%
EPS 10.56 11.34 9.77 10.01 11.37 11.11 13.51 -15.13%
DPS 7.28 7.28 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2362 1.23 1.17 1.1871 1.1473 1.1284 1.0983 8.19%
Price Multiplier on Financial Quarter End Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 -
Price 1.61 1.60 1.61 1.38 1.16 1.17 1.12 -
P/RPS 0.73 0.69 0.72 0.53 0.40 0.42 0.40 49.28%
P/EPS 11.08 10.27 11.98 10.04 7.41 7.66 6.03 49.96%
EY 9.02 9.74 8.35 9.96 13.50 13.05 16.58 -33.33%
DY 6.21 6.25 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.95 1.00 0.85 0.73 0.75 0.74 18.10%
Price Multiplier on Announcement Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 29/01/15 28/10/14 23/07/14 28/04/14 22/01/14 28/10/13 29/07/13 -
Price 1.72 1.60 1.63 1.72 1.30 1.21 1.27 -
P/RPS 0.78 0.69 0.73 0.66 0.45 0.43 0.45 44.24%
P/EPS 11.84 10.27 12.13 12.51 8.30 7.93 6.84 44.11%
EY 8.45 9.74 8.25 7.99 12.04 12.62 14.63 -30.62%
DY 5.81 6.25 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.95 1.01 1.06 0.82 0.78 0.84 13.06%

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