[PLB] QoQ TTM Result on 31-May-2013 [#3]

Stock
[PLB] PLB ENGINEERING BHD
Announcement Date
29-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
31-May-2013 [#3]
Profit Trend
QoQ- 10.11%
YoY- 78.01%
Quarter Report
Latest QR
Upcoming QR
PLB's Result
PLB's Financial Summary
View:
Show?
TTM Result
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Revenue 215,495 236,031 229,738 230,340 186,549 151,479 152,725 25.88%
PBT 16,627 19,080 18,288 22,224 19,697 15,946 15,668 4.05%
Tax -5,887 -7,235 -7,209 -9,288 -7,913 -6,197 -5,809 0.89%
NP 10,740 11,845 11,079 12,936 11,784 9,749 9,859 5.88%
-
NP to SH 11,308 12,841 12,555 15,261 13,860 11,258 10,869 2.68%
-
Tax Rate 35.41% 37.92% 39.42% 41.79% 40.17% 38.86% 37.08% -
Total Cost 204,755 224,186 218,659 217,404 174,765 141,730 142,866 27.20%
-
Net Worth 134,099 129,598 127,463 124,063 120,773 115,726 114,972 10.83%
Dividend
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Net Worth 134,099 129,598 127,463 124,063 120,773 115,726 114,972 10.83%
NOSH 82,269 82,024 82,234 82,161 82,158 82,075 82,123 0.11%
Ratio Analysis
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
NP Margin 4.98% 5.02% 4.82% 5.62% 6.32% 6.44% 6.46% -
ROE 8.43% 9.91% 9.85% 12.30% 11.48% 9.73% 9.45% -
Per Share
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 261.94 287.76 279.37 280.35 227.06 184.56 185.97 25.73%
EPS 13.75 15.66 15.27 18.57 16.87 13.72 13.23 2.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.58 1.55 1.51 1.47 1.41 1.40 10.70%
Adjusted Per Share Value based on latest NOSH - 82,161
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 190.77 208.95 203.37 203.91 165.14 134.10 135.20 25.88%
EPS 10.01 11.37 11.11 13.51 12.27 9.97 9.62 2.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1871 1.1473 1.1284 1.0983 1.0691 1.0245 1.0178 10.83%
Price Multiplier on Financial Quarter End Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 1.38 1.16 1.17 1.12 1.00 1.05 1.07 -
P/RPS 0.53 0.40 0.42 0.40 0.44 0.57 0.58 -5.84%
P/EPS 10.04 7.41 7.66 6.03 5.93 7.65 8.08 15.62%
EY 9.96 13.50 13.05 16.58 16.87 13.06 12.37 -13.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.73 0.75 0.74 0.68 0.74 0.76 7.76%
Price Multiplier on Announcement Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/04/14 22/01/14 28/10/13 29/07/13 29/04/13 30/01/13 30/10/12 -
Price 1.72 1.30 1.21 1.27 1.00 1.04 1.04 -
P/RPS 0.66 0.45 0.43 0.45 0.44 0.56 0.56 11.60%
P/EPS 12.51 8.30 7.93 6.84 5.93 7.58 7.86 36.43%
EY 7.99 12.04 12.62 14.63 16.87 13.19 12.73 -26.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.82 0.78 0.84 0.68 0.74 0.74 27.15%

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