[PLB] QoQ TTM Result on 31-Aug-2012 [#4]

Stock
[PLB] PLB ENGINEERING BHD
Announcement Date
30-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
31-Aug-2012 [#4]
Profit Trend
QoQ- 26.78%
YoY- 52.46%
Quarter Report
Latest QR
Upcoming QR
PLB's Result
PLB's Financial Summary
View:
Show?
TTM Result
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Revenue 230,340 186,549 151,479 152,725 126,637 127,734 112,330 61.33%
PBT 22,224 19,697 15,946 15,668 10,588 7,255 6,044 138.04%
Tax -9,288 -7,913 -6,197 -5,809 -2,339 -1,053 -793 414.97%
NP 12,936 11,784 9,749 9,859 8,249 6,202 5,251 82.30%
-
NP to SH 15,261 13,860 11,258 10,869 8,573 6,466 5,420 99.27%
-
Tax Rate 41.79% 40.17% 38.86% 37.08% 22.09% 14.51% 13.12% -
Total Cost 217,404 174,765 141,730 142,866 118,388 121,532 107,079 60.27%
-
Net Worth 124,063 120,773 115,726 114,972 108,258 107,811 106,267 10.86%
Dividend
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Net Worth 124,063 120,773 115,726 114,972 108,258 107,811 106,267 10.86%
NOSH 82,161 82,158 82,075 82,123 82,013 82,298 82,378 -0.17%
Ratio Analysis
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
NP Margin 5.62% 6.32% 6.44% 6.46% 6.51% 4.86% 4.67% -
ROE 12.30% 11.48% 9.73% 9.45% 7.92% 6.00% 5.10% -
Per Share
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 280.35 227.06 184.56 185.97 154.41 155.21 136.36 61.61%
EPS 18.57 16.87 13.72 13.23 10.45 7.86 6.58 99.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.47 1.41 1.40 1.32 1.31 1.29 11.05%
Adjusted Per Share Value based on latest NOSH - 82,123
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 203.91 165.14 134.10 135.20 112.10 113.08 99.44 61.33%
EPS 13.51 12.27 9.97 9.62 7.59 5.72 4.80 99.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0983 1.0691 1.0245 1.0178 0.9584 0.9544 0.9407 10.86%
Price Multiplier on Financial Quarter End Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 -
Price 1.12 1.00 1.05 1.07 0.88 0.91 0.91 -
P/RPS 0.40 0.44 0.57 0.58 0.57 0.59 0.67 -29.07%
P/EPS 6.03 5.93 7.65 8.08 8.42 11.58 13.83 -42.47%
EY 16.58 16.87 13.06 12.37 11.88 8.63 7.23 73.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.68 0.74 0.76 0.67 0.69 0.71 2.79%
Price Multiplier on Announcement Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 29/07/13 29/04/13 30/01/13 30/10/12 27/07/12 26/04/12 19/01/12 -
Price 1.27 1.00 1.04 1.04 1.06 0.89 0.89 -
P/RPS 0.45 0.44 0.56 0.56 0.69 0.57 0.65 -21.72%
P/EPS 6.84 5.93 7.58 7.86 10.14 11.33 13.53 -36.51%
EY 14.63 16.87 13.19 12.73 9.86 8.83 7.39 57.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.68 0.74 0.74 0.80 0.68 0.69 13.99%

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