[PLB] QoQ Annualized Quarter Result on 31-Aug-2012 [#4]

Stock
[PLB] PLB ENGINEERING BHD
Announcement Date
30-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
31-Aug-2012 [#4]
Profit Trend
QoQ- 58.45%
YoY- 52.52%
Quarter Report
Latest QR
Upcoming QR
PLB's Result
PLB's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Revenue 231,084 201,748 148,348 152,726 127,597 134,100 153,332 31.41%
PBT 18,114 15,380 8,324 15,669 9,373 7,320 7,212 84.66%
Tax -7,626 -6,554 -3,924 -5,810 -2,988 -2,344 -2,372 117.67%
NP 10,488 8,826 4,400 9,859 6,385 4,976 4,840 67.37%
-
NP to SH 12,714 11,548 6,960 10,870 6,860 5,566 5,404 76.80%
-
Tax Rate 42.10% 42.61% 47.14% 37.08% 31.88% 32.02% 32.89% -
Total Cost 220,596 192,922 143,948 142,867 121,212 129,124 148,492 30.16%
-
Net Worth 124,025 120,736 115,726 115,026 108,488 107,543 106,267 10.84%
Dividend
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Net Worth 124,025 120,736 115,726 115,026 108,488 107,543 106,267 10.84%
NOSH 82,136 82,133 82,075 82,161 82,188 82,094 82,378 -0.19%
Ratio Analysis
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
NP Margin 4.54% 4.37% 2.97% 6.46% 5.00% 3.71% 3.16% -
ROE 10.25% 9.56% 6.01% 9.45% 6.32% 5.18% 5.09% -
Per Share
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 281.34 245.63 180.75 185.88 155.25 163.35 186.13 31.67%
EPS 15.48 14.06 8.48 13.23 8.35 6.78 6.56 77.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.47 1.41 1.40 1.32 1.31 1.29 11.05%
Adjusted Per Share Value based on latest NOSH - 82,123
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 205.60 179.50 131.99 135.88 113.53 119.31 136.42 31.41%
EPS 11.31 10.27 6.19 9.67 6.10 4.95 4.81 76.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1035 1.0742 1.0296 1.0234 0.9652 0.9568 0.9455 10.84%
Price Multiplier on Financial Quarter End Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 -
Price 1.12 1.00 1.05 1.07 0.88 0.91 0.91 -
P/RPS 0.40 0.41 0.58 0.58 0.57 0.56 0.49 -12.64%
P/EPS 7.24 7.11 12.38 8.09 10.54 13.42 13.87 -35.14%
EY 13.82 14.06 8.08 12.36 9.48 7.45 7.21 54.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.68 0.74 0.76 0.67 0.69 0.71 2.79%
Price Multiplier on Announcement Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 29/07/13 29/04/13 30/01/13 30/10/12 27/07/12 26/04/12 19/01/12 -
Price 1.27 1.00 1.04 1.04 1.06 0.89 0.89 -
P/RPS 0.45 0.41 0.58 0.56 0.68 0.54 0.48 -4.20%
P/EPS 8.20 7.11 12.26 7.86 12.70 13.13 13.57 -28.50%
EY 12.19 14.06 8.15 12.72 7.87 7.62 7.37 39.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.68 0.74 0.74 0.80 0.68 0.69 13.99%

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