[PLB] QoQ TTM Result on 30-Nov-2012 [#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- 3.58%
YoY- 107.71%
Quarter Report
Latest QR
Upcoming QR
PLB's Result
PLB's Financial Summary
View:
Show?
TTM Result
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 229,738 230,340 186,549 151,479 152,725 126,637 127,734 47.73%
PBT 18,288 22,224 19,697 15,946 15,668 10,588 7,255 84.90%
Tax -7,209 -9,288 -7,913 -6,197 -5,809 -2,339 -1,053 259.28%
NP 11,079 12,936 11,784 9,749 9,859 8,249 6,202 47.06%
-
NP to SH 12,555 15,261 13,860 11,258 10,869 8,573 6,466 55.45%
-
Tax Rate 39.42% 41.79% 40.17% 38.86% 37.08% 22.09% 14.51% -
Total Cost 218,659 217,404 174,765 141,730 142,866 118,388 121,532 47.77%
-
Net Worth 127,463 124,063 120,773 115,726 114,972 108,258 107,811 11.77%
Dividend
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Net Worth 127,463 124,063 120,773 115,726 114,972 108,258 107,811 11.77%
NOSH 82,234 82,161 82,158 82,075 82,123 82,013 82,298 -0.05%
Ratio Analysis
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
NP Margin 4.82% 5.62% 6.32% 6.44% 6.46% 6.51% 4.86% -
ROE 9.85% 12.30% 11.48% 9.73% 9.45% 7.92% 6.00% -
Per Share
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 279.37 280.35 227.06 184.56 185.97 154.41 155.21 47.81%
EPS 15.27 18.57 16.87 13.72 13.23 10.45 7.86 55.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.51 1.47 1.41 1.40 1.32 1.31 11.83%
Adjusted Per Share Value based on latest NOSH - 82,075
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 204.40 204.94 165.98 134.77 135.88 112.67 113.65 47.73%
EPS 11.17 13.58 12.33 10.02 9.67 7.63 5.75 55.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1341 1.1038 1.0745 1.0296 1.0229 0.9632 0.9592 11.77%
Price Multiplier on Financial Quarter End Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 1.17 1.12 1.00 1.05 1.07 0.88 0.91 -
P/RPS 0.42 0.40 0.44 0.57 0.58 0.57 0.59 -20.22%
P/EPS 7.66 6.03 5.93 7.65 8.08 8.42 11.58 -24.02%
EY 13.05 16.58 16.87 13.06 12.37 11.88 8.63 31.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.74 0.68 0.74 0.76 0.67 0.69 5.70%
Price Multiplier on Announcement Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 28/10/13 29/07/13 29/04/13 30/01/13 30/10/12 27/07/12 26/04/12 -
Price 1.21 1.27 1.00 1.04 1.04 1.06 0.89 -
P/RPS 0.43 0.45 0.44 0.56 0.56 0.69 0.57 -17.08%
P/EPS 7.93 6.84 5.93 7.58 7.86 10.14 11.33 -21.11%
EY 12.62 14.63 16.87 13.19 12.73 9.86 8.83 26.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.84 0.68 0.74 0.74 0.80 0.68 9.55%

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