[PLB] QoQ Annualized Quarter Result on 30-Nov-2012 [#1]

Stock
[PLB] PLB ENGINEERING BHD
Announcement Date
30-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
30-Nov-2012 [#1]
Profit Trend
QoQ- -35.97%
YoY- 28.79%
Quarter Report
Latest QR
Upcoming QR
PLB's Result
PLB's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 229,738 231,084 201,748 148,348 152,726 127,597 134,100 43.03%
PBT 18,287 18,114 15,380 8,324 15,669 9,373 7,320 83.80%
Tax -7,209 -7,626 -6,554 -3,924 -5,810 -2,988 -2,344 111.05%
NP 11,078 10,488 8,826 4,400 9,859 6,385 4,976 70.25%
-
NP to SH 12,553 12,714 11,548 6,960 10,870 6,860 5,566 71.72%
-
Tax Rate 39.42% 42.10% 42.61% 47.14% 37.08% 31.88% 32.02% -
Total Cost 218,660 220,596 192,922 143,948 142,867 121,212 129,124 41.93%
-
Net Worth 127,337 124,025 120,736 115,726 115,026 108,488 107,543 11.88%
Dividend
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Net Worth 127,337 124,025 120,736 115,726 115,026 108,488 107,543 11.88%
NOSH 82,153 82,136 82,133 82,075 82,161 82,188 82,094 0.04%
Ratio Analysis
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
NP Margin 4.82% 4.54% 4.37% 2.97% 6.46% 5.00% 3.71% -
ROE 9.86% 10.25% 9.56% 6.01% 9.45% 6.32% 5.18% -
Per Share
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 279.65 281.34 245.63 180.75 185.88 155.25 163.35 42.96%
EPS 15.28 15.48 14.06 8.48 13.23 8.35 6.78 71.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.51 1.47 1.41 1.40 1.32 1.31 11.83%
Adjusted Per Share Value based on latest NOSH - 82,075
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 204.40 205.60 179.50 131.99 135.88 113.53 119.31 43.03%
EPS 11.17 11.31 10.27 6.19 9.67 6.10 4.95 71.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1329 1.1035 1.0742 1.0296 1.0234 0.9652 0.9568 11.88%
Price Multiplier on Financial Quarter End Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 1.17 1.12 1.00 1.05 1.07 0.88 0.91 -
P/RPS 0.42 0.40 0.41 0.58 0.58 0.57 0.56 -17.40%
P/EPS 7.66 7.24 7.11 12.38 8.09 10.54 13.42 -31.11%
EY 13.06 13.82 14.06 8.08 12.36 9.48 7.45 45.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.74 0.68 0.74 0.76 0.67 0.69 5.70%
Price Multiplier on Announcement Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 28/10/13 29/07/13 29/04/13 30/01/13 30/10/12 27/07/12 26/04/12 -
Price 1.21 1.27 1.00 1.04 1.04 1.06 0.89 -
P/RPS 0.43 0.45 0.41 0.58 0.56 0.68 0.54 -14.05%
P/EPS 7.92 8.20 7.11 12.26 7.86 12.70 13.13 -28.54%
EY 12.63 12.19 14.06 8.15 12.72 7.87 7.62 39.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.84 0.68 0.74 0.74 0.80 0.68 9.55%

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