[PLB] QoQ Annualized Quarter Result on 28-Feb-2013 [#2]

Stock
[PLB] PLB ENGINEERING BHD
Announcement Date
29-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
28-Feb-2013 [#2]
Profit Trend
QoQ- 65.92%
YoY- 107.47%
Quarter Report
Latest QR
Upcoming QR
PLB's Result
PLB's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Revenue 173,520 229,738 231,084 201,748 148,348 152,726 127,597 22.72%
PBT 11,492 18,287 18,114 15,380 8,324 15,669 9,373 14.54%
Tax -4,028 -7,209 -7,626 -6,554 -3,924 -5,810 -2,988 22.00%
NP 7,464 11,078 10,488 8,826 4,400 9,859 6,385 10.95%
-
NP to SH 8,104 12,553 12,714 11,548 6,960 10,870 6,860 11.73%
-
Tax Rate 35.05% 39.42% 42.10% 42.61% 47.14% 37.08% 31.88% -
Total Cost 166,056 218,660 220,596 192,922 143,948 142,867 121,212 23.32%
-
Net Worth 129,598 127,337 124,025 120,736 115,726 115,026 108,488 12.57%
Dividend
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Net Worth 129,598 127,337 124,025 120,736 115,726 115,026 108,488 12.57%
NOSH 82,024 82,153 82,136 82,133 82,075 82,161 82,188 -0.13%
Ratio Analysis
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
NP Margin 4.30% 4.82% 4.54% 4.37% 2.97% 6.46% 5.00% -
ROE 6.25% 9.86% 10.25% 9.56% 6.01% 9.45% 6.32% -
Per Share
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 211.55 279.65 281.34 245.63 180.75 185.88 155.25 22.88%
EPS 9.88 15.28 15.48 14.06 8.48 13.23 8.35 11.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.58 1.55 1.51 1.47 1.41 1.40 1.32 12.72%
Adjusted Per Share Value based on latest NOSH - 82,158
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 154.38 204.40 205.60 179.50 131.99 135.88 113.53 22.71%
EPS 7.21 11.17 11.31 10.27 6.19 9.67 6.10 11.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1531 1.1329 1.1035 1.0742 1.0296 1.0234 0.9652 12.57%
Price Multiplier on Financial Quarter End Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 1.16 1.17 1.12 1.00 1.05 1.07 0.88 -
P/RPS 0.55 0.42 0.40 0.41 0.58 0.58 0.57 -2.35%
P/EPS 11.74 7.66 7.24 7.11 12.38 8.09 10.54 7.44%
EY 8.52 13.06 13.82 14.06 8.08 12.36 9.48 -6.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.75 0.74 0.68 0.74 0.76 0.67 5.87%
Price Multiplier on Announcement Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 22/01/14 28/10/13 29/07/13 29/04/13 30/01/13 30/10/12 27/07/12 -
Price 1.30 1.21 1.27 1.00 1.04 1.04 1.06 -
P/RPS 0.61 0.43 0.45 0.41 0.58 0.56 0.68 -6.98%
P/EPS 13.16 7.92 8.20 7.11 12.26 7.86 12.70 2.39%
EY 7.60 12.63 12.19 14.06 8.15 12.72 7.87 -2.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.78 0.84 0.68 0.74 0.74 0.80 1.65%

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