[PLB] QoQ Annualized Quarter Result on 29-Feb-2004 [#2]

Stock
[PLB] PLB ENGINEERING BHD
Announcement Date
30-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
29-Feb-2004 [#2]
Profit Trend
QoQ- -21.65%
YoY- 8.19%
Quarter Report
Latest QR
Upcoming QR
PLB's Result
PLB's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Revenue 232,856 137,620 115,441 112,116 90,408 171,599 152,658 32.40%
PBT 7,812 4,800 4,854 3,290 4,316 2,116 6,436 13.74%
Tax -756 -294 -166 -648 -944 -749 -1,273 -29.28%
NP 7,056 4,506 4,688 2,642 3,372 1,367 5,162 23.09%
-
NP to SH 7,056 4,506 4,688 2,642 3,372 1,367 5,162 23.09%
-
Tax Rate 9.68% 6.12% 3.42% 19.70% 21.87% 35.40% 19.78% -
Total Cost 225,800 133,114 110,753 109,474 87,036 170,232 147,496 32.72%
-
Net Worth 103,280 101,043 99,937 97,480 97,896 96,866 97,688 3.77%
Dividend
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Net Worth 103,280 101,043 99,937 97,480 97,896 96,866 97,688 3.77%
NOSH 91,398 91,030 90,852 91,103 90,645 90,529 88,807 1.93%
Ratio Analysis
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
NP Margin 3.03% 3.27% 4.06% 2.36% 3.73% 0.80% 3.38% -
ROE 6.83% 4.46% 4.69% 2.71% 3.44% 1.41% 5.28% -
Per Share
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
RPS 254.77 151.18 127.06 123.06 99.74 189.55 171.90 29.89%
EPS 7.72 4.95 5.16 2.90 3.72 1.51 5.81 20.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.11 1.10 1.07 1.08 1.07 1.10 1.80%
Adjusted Per Share Value based on latest NOSH - 90,188
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
RPS 207.18 122.44 102.71 99.75 80.44 152.67 135.82 32.41%
EPS 6.28 4.01 4.17 2.35 3.00 1.22 4.59 23.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9189 0.899 0.8892 0.8673 0.871 0.8618 0.8691 3.77%
Price Multiplier on Financial Quarter End Date
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Date 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 -
Price 1.03 1.02 1.20 2.07 1.79 1.45 1.27 -
P/RPS 0.40 0.67 0.94 1.68 1.79 0.76 0.74 -33.56%
P/EPS 13.34 20.61 23.26 71.38 48.12 96.03 21.85 -27.96%
EY 7.50 4.85 4.30 1.40 2.08 1.04 4.58 38.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.92 1.09 1.93 1.66 1.36 1.15 -14.41%
Price Multiplier on Announcement Date
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Date 24/01/05 26/10/04 30/07/04 30/04/04 19/01/04 29/10/03 21/07/03 -
Price 1.04 0.87 1.17 1.37 1.73 1.92 1.41 -
P/RPS 0.41 0.58 0.92 1.11 1.73 1.01 0.82 -36.92%
P/EPS 13.47 17.58 22.67 47.24 46.51 127.15 24.25 -32.35%
EY 7.42 5.69 4.41 2.12 2.15 0.79 4.12 47.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.78 1.06 1.28 1.60 1.79 1.28 -19.71%

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