[PLB] YoY Quarter Result on 30-Nov-2009 [#1]

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
Quarter Result
Revenue	37,087	38,333	14,010	25,341	31,799	27,636	29,583	3.83%
YoY %	-3.25%	173.61%	-44.71%	-20.31%	15.06%	-6.58%	-	-
Horiz. %	125.37%	129.58%	47.36%	85.66%	107.49%	93.42%	100.00%	-
PBT	2,081	1,803	3,147	575	1,762	1,032	997	13.03%
YoY %	15.42%	-42.71%	447.30%	-67.37%	70.74%	3.51%	-	-
Horiz. %	208.73%	180.84%	315.65%	57.67%	176.73%	103.51%	100.00%	-
Tax	-981	-593	-112	-127	-1,063	-60	-83	50.86%
YoY %	-65.43%	-429.46%	11.81%	88.05%	-1,671.67%	27.71%	-	-
Horiz. %	1,181.93%	714.46%	134.94%	153.01%	1,280.72%	72.29%	100.00%	-
NP	1,100	1,210	3,035	448	699	972	914	3.13%
YoY %	-9.09%	-60.13%	577.46%	-35.91%	-28.09%	6.35%	-	-
Horiz. %	120.35%	132.39%	332.06%	49.02%	76.48%	106.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,740	1,351	3,060	256	755	952	920	11.19%
YoY %	28.79%	-55.85%	1,095.31%	-66.09%	-20.69%	3.48%	-	-
Horiz. %	189.13%	146.85%	332.61%	27.83%	82.07%	103.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	47.14%	32.89%	3.56%	22.09%	60.33%	5.81%	8.32%	-
YoY %	43.33%	823.88%	-83.88%	-63.38%	938.38%	-30.17%	-	-
Horiz. %	566.59%	395.31%	42.79%	265.50%	725.12%	69.83%	100.00%	-
Total Cost	35,987	37,123	10,975	24,893	31,100	26,664	28,669	3.85%
YoY %	-3.06%	238.25%	-55.91%	-19.96%	16.64%	-6.99%	-	-
Horiz. %	125.53%	129.49%	38.28%	86.83%	108.48%	93.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	115,726	106,267	98,445	95,793	108,860	111,676	109,662	0.90%
YoY %	8.90%	7.95%	2.77%	-12.00%	-2.52%	1.84%	-	-
Horiz. %	105.53%	96.90%	89.77%	87.35%	99.27%	101.84%	100.00%	-

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
Equity
Net Worth	115,726	106,267	98,445	95,793	108,860	111,676	109,662	0.90%
YoY %	8.90%	7.95%	2.77%	-12.00%	-2.52%	1.84%	-	-
Horiz. %	105.53%	96.90%	89.77%	87.35%	99.27%	101.84%	100.00%	-
NOSH	82,075	82,378	82,037	82,580	87,790	91,538	91,089	-1.72%
YoY %	-0.37%	0.42%	-0.66%	-5.93%	-4.09%	0.49%	-	-
Horiz. %	90.10%	90.44%	90.06%	90.66%	96.38%	100.49%	100.00%	-

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
Ratio Analysis
NP Margin	2.97%	3.16%	21.66%	1.77%	2.20%	3.52%	3.09%	-
YoY %	-6.01%	-85.41%	1,123.73%	-19.55%	-37.50%	13.92%	-	-
Horiz. %	96.12%	102.27%	700.97%	57.28%	71.20%	113.92%	100.00%	-
ROE	1.50%	1.27%	3.11%	0.27%	0.69%	0.85%	0.84%	-
YoY %	18.11%	-59.16%	1,051.85%	-60.87%	-18.82%	1.19%	-	-
Horiz. %	178.57%	151.19%	370.24%	32.14%	82.14%	101.19%	100.00%	-

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
Per Share
RPS	45.19	46.53	17.08	30.69	36.22	30.19	32.48	5.65%
YoY %	-2.88%	172.42%	-44.35%	-15.27%	19.97%	-7.05%	-	-
Horiz. %	139.13%	143.26%	52.59%	94.49%	111.51%	92.95%	100.00%	-
EPS	2.12	1.64	3.73	0.31	0.86	1.04	1.01	13.14%
YoY %	29.27%	-56.03%	1,103.23%	-63.95%	-17.31%	2.97%	-	-
Horiz. %	209.90%	162.38%	369.31%	30.69%	85.15%	102.97%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.41	1.29	1.20	1.16	1.24	1.22	1.2039	2.66%
YoY %	9.30%	7.50%	3.45%	-6.45%	1.64%	1.34%	-	-
Horiz. %	117.12%	107.15%	99.68%	96.35%	103.00%	101.34%	100.00%	-

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
Adjusted Per Share Value based on latest NOSH - 82,580
RPS	32.83	33.93	12.40	22.43	28.15	24.46	26.19	3.83%
YoY %	-3.24%	173.63%	-44.72%	-20.32%	15.09%	-6.61%	-	-
Horiz. %	125.35%	129.55%	47.35%	85.64%	107.48%	93.39%	100.00%	-
EPS	1.54	1.20	2.71	0.23	0.67	0.84	0.81	11.29%
YoY %	28.33%	-55.72%	1,078.26%	-65.67%	-20.24%	3.70%	-	-
Horiz. %	190.12%	148.15%	334.57%	28.40%	82.72%	103.70%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.0245	0.9407	0.8715	0.848	0.9637	0.9886	0.9708	0.90%
YoY %	8.91%	7.94%	2.77%	-12.01%	-2.52%	1.83%	-	-
Horiz. %	105.53%	96.90%	89.77%	87.35%	99.27%	101.83%	100.00%	-

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/12	30/11/11	30/11/10	30/11/09	28/11/08	30/11/07	30/11/06	-
Price	1.05	0.91	0.90	0.86	0.95	1.59	0.86	-
P/RPS	2.32	1.96	5.27	2.80	2.62	5.27	2.65	-2.19%
YoY %	18.37%	-62.81%	88.21%	6.87%	-50.28%	98.87%	-	-
Horiz. %	87.55%	73.96%	198.87%	105.66%	98.87%	198.87%	100.00%	-
P/EPS	49.53	55.49	24.13	277.42	110.47	152.88	85.15	-8.62%
YoY %	-10.74%	129.96%	-91.30%	151.13%	-27.74%	79.54%	-	-
Horiz. %	58.17%	65.17%	28.34%	325.80%	129.74%	179.54%	100.00%	-
EY	2.02	1.80	4.14	0.36	0.91	0.65	1.17	9.51%
YoY %	12.22%	-56.52%	1,050.00%	-60.44%	40.00%	-44.44%	-	-
Horiz. %	172.65%	153.85%	353.85%	30.77%	77.78%	55.56%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.74	0.71	0.75	0.74	0.77	1.30	0.71	0.69%
YoY %	4.23%	-5.33%	1.35%	-3.90%	-40.77%	83.10%	-	-
Horiz. %	104.23%	100.00%	105.63%	104.23%	108.45%	183.10%	100.00%	-

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
Price Multiplier on Announcement Date
Date	30/01/13	19/01/12	26/01/11	26/01/10	19/01/09	28/01/08	30/01/07	-
Price	1.04	0.89	0.95	0.90	0.93	1.43	0.85	-
P/RPS	2.30	1.91	5.56	2.93	2.57	4.74	2.62	-2.14%
YoY %	20.42%	-65.65%	89.76%	14.01%	-45.78%	80.92%	-	-
Horiz. %	87.79%	72.90%	212.21%	111.83%	98.09%	180.92%	100.00%	-
P/EPS	49.06	54.27	25.47	290.32	108.14	137.50	84.16	-8.59%
YoY %	-9.60%	113.07%	-91.23%	168.47%	-21.35%	63.38%	-	-
Horiz. %	58.29%	64.48%	30.26%	344.96%	128.49%	163.38%	100.00%	-
EY	2.04	1.84	3.93	0.34	0.92	0.73	1.19	9.39%
YoY %	10.87%	-53.18%	1,055.88%	-63.04%	26.03%	-38.66%	-	-
Horiz. %	171.43%	154.62%	330.25%	28.57%	77.31%	61.34%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.74	0.69	0.79	0.78	0.75	1.17	0.71	0.69%
YoY %	7.25%	-12.66%	1.28%	4.00%	-35.90%	64.79%	-	-
Horiz. %	104.23%	97.18%	111.27%	109.86%	105.63%	164.79%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos