[PLB] QoQ Annualized Quarter Result on 31-May-2004 [#3]

Stock
[PLB] PLB ENGINEERING BHD
Announcement Date
30-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
31-May-2004 [#3]
Profit Trend
QoQ- 77.44%
YoY- -9.19%
Quarter Report
Latest QR
Upcoming QR
PLB's Result
PLB's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Revenue 190,726 232,856 137,620 115,441 112,116 90,408 171,599 7.30%
PBT 5,278 7,812 4,800 4,854 3,290 4,316 2,116 84.02%
Tax -482 -756 -294 -166 -648 -944 -749 -25.48%
NP 4,796 7,056 4,506 4,688 2,642 3,372 1,367 131.06%
-
NP to SH 4,796 7,056 4,506 4,688 2,642 3,372 1,367 131.06%
-
Tax Rate 9.13% 9.68% 6.12% 3.42% 19.70% 21.87% 35.40% -
Total Cost 185,930 225,800 133,114 110,753 109,474 87,036 170,232 6.06%
-
Net Worth 102,120 103,280 101,043 99,937 97,480 97,896 96,866 3.58%
Dividend
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Net Worth 102,120 103,280 101,043 99,937 97,480 97,896 96,866 3.58%
NOSH 91,178 91,398 91,030 90,852 91,103 90,645 90,529 0.47%
Ratio Analysis
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
NP Margin 2.51% 3.03% 3.27% 4.06% 2.36% 3.73% 0.80% -
ROE 4.70% 6.83% 4.46% 4.69% 2.71% 3.44% 1.41% -
Per Share
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
RPS 209.18 254.77 151.18 127.06 123.06 99.74 189.55 6.79%
EPS 5.26 7.72 4.95 5.16 2.90 3.72 1.51 129.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.13 1.11 1.10 1.07 1.08 1.07 3.09%
Adjusted Per Share Value based on latest NOSH - 91,078
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
RPS 169.69 207.18 122.44 102.71 99.75 80.44 152.67 7.30%
EPS 4.27 6.28 4.01 4.17 2.35 3.00 1.22 130.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9086 0.9189 0.899 0.8892 0.8673 0.871 0.8618 3.59%
Price Multiplier on Financial Quarter End Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Date 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 -
Price 0.93 1.03 1.02 1.20 2.07 1.79 1.45 -
P/RPS 0.44 0.40 0.67 0.94 1.68 1.79 0.76 -30.55%
P/EPS 17.68 13.34 20.61 23.26 71.38 48.12 96.03 -67.67%
EY 5.66 7.50 4.85 4.30 1.40 2.08 1.04 209.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.91 0.92 1.09 1.93 1.66 1.36 -28.07%
Price Multiplier on Announcement Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Date 26/04/05 24/01/05 26/10/04 30/07/04 30/04/04 19/01/04 29/10/03 -
Price 0.69 1.04 0.87 1.17 1.37 1.73 1.92 -
P/RPS 0.33 0.41 0.58 0.92 1.11 1.73 1.01 -52.59%
P/EPS 13.12 13.47 17.58 22.67 47.24 46.51 127.15 -78.03%
EY 7.62 7.42 5.69 4.41 2.12 2.15 0.79 353.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.92 0.78 1.06 1.28 1.60 1.79 -50.71%

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