[PLB] QoQ Annualized Quarter Result on 31-Aug-2013 [#4]

Stock
[PLB] PLB ENGINEERING BHD
Announcement Date
28-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
31-Aug-2013 [#4]
Profit Trend
QoQ- -1.27%
YoY- 15.48%
Quarter Report
Latest QR
Upcoming QR
PLB's Result
PLB's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Revenue 168,889 173,260 173,520 229,738 231,084 201,748 148,348 9.03%
PBT 17,052 12,058 11,492 18,287 18,114 15,380 8,324 61.36%
Tax -7,074 -3,912 -4,028 -7,209 -7,626 -6,554 -3,924 48.17%
NP 9,977 8,146 7,464 11,078 10,488 8,826 4,400 72.68%
-
NP to SH 10,686 9,052 8,104 12,553 12,714 11,548 6,960 33.12%
-
Tax Rate 41.48% 32.44% 35.05% 39.42% 42.10% 42.61% 47.14% -
Total Cost 158,912 165,114 166,056 218,660 220,596 192,922 143,948 6.82%
-
Net Worth 132,214 133,890 129,598 127,337 124,025 120,736 115,726 9.29%
Dividend
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Net Worth 132,214 133,890 129,598 127,337 124,025 120,736 115,726 9.29%
NOSH 82,120 82,141 82,024 82,153 82,136 82,133 82,075 0.03%
Ratio Analysis
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
NP Margin 5.91% 4.70% 4.30% 4.82% 4.54% 4.37% 2.97% -
ROE 8.08% 6.76% 6.25% 9.86% 10.25% 9.56% 6.01% -
Per Share
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 205.66 210.93 211.55 279.65 281.34 245.63 180.75 8.99%
EPS 13.01 11.02 9.88 15.28 15.48 14.06 8.48 33.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.63 1.58 1.55 1.51 1.47 1.41 9.25%
Adjusted Per Share Value based on latest NOSH - 82,234
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 150.26 154.15 154.38 204.40 205.60 179.50 131.99 9.03%
EPS 9.51 8.05 7.21 11.17 11.31 10.27 6.19 33.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1763 1.1913 1.1531 1.1329 1.1035 1.0742 1.0296 9.29%
Price Multiplier on Financial Quarter End Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 -
Price 1.61 1.38 1.16 1.17 1.12 1.00 1.05 -
P/RPS 0.78 0.65 0.55 0.42 0.40 0.41 0.58 21.85%
P/EPS 12.37 12.52 11.74 7.66 7.24 7.11 12.38 -0.05%
EY 8.08 7.99 8.52 13.06 13.82 14.06 8.08 0.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.85 0.73 0.75 0.74 0.68 0.74 22.25%
Price Multiplier on Announcement Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 23/07/14 28/04/14 22/01/14 28/10/13 29/07/13 29/04/13 30/01/13 -
Price 1.63 1.72 1.30 1.21 1.27 1.00 1.04 -
P/RPS 0.79 0.82 0.61 0.43 0.45 0.41 0.58 22.89%
P/EPS 12.53 15.61 13.16 7.92 8.20 7.11 12.26 1.46%
EY 7.98 6.41 7.60 12.63 12.19 14.06 8.15 -1.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.06 0.82 0.78 0.84 0.68 0.74 23.06%

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