[PLB] QoQ Annualized Quarter Result on 31-May-2012 [#3]

Stock
[PLB] PLB ENGINEERING BHD
Announcement Date
27-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
31-May-2012 [#3]
Profit Trend
QoQ- 23.25%
YoY- 39.05%
Quarter Report
Latest QR
Upcoming QR
PLB's Result
PLB's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Revenue 201,748 148,348 152,726 127,597 134,100 153,332 88,007 73.94%
PBT 15,380 8,324 15,669 9,373 7,320 7,212 7,386 63.13%
Tax -6,554 -3,924 -5,810 -2,988 -2,344 -2,372 -312 662.73%
NP 8,826 4,400 9,859 6,385 4,976 4,840 7,074 15.91%
-
NP to SH 11,548 6,960 10,870 6,860 5,566 5,404 7,127 37.99%
-
Tax Rate 42.61% 47.14% 37.08% 31.88% 32.02% 32.89% 4.22% -
Total Cost 192,922 143,948 142,867 121,212 129,124 148,492 80,933 78.53%
-
Net Worth 120,736 115,726 115,026 108,488 107,543 106,267 101,902 11.98%
Dividend
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Net Worth 120,736 115,726 115,026 108,488 107,543 106,267 101,902 11.98%
NOSH 82,133 82,075 82,161 82,188 82,094 82,378 82,179 -0.03%
Ratio Analysis
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
NP Margin 4.37% 2.97% 6.46% 5.00% 3.71% 3.16% 8.04% -
ROE 9.56% 6.01% 9.45% 6.32% 5.18% 5.09% 6.99% -
Per Share
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 245.63 180.75 185.88 155.25 163.35 186.13 107.09 74.01%
EPS 14.06 8.48 13.23 8.35 6.78 6.56 8.67 38.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.41 1.40 1.32 1.31 1.29 1.24 12.02%
Adjusted Per Share Value based on latest NOSH - 82,013
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 179.50 131.99 135.88 113.53 119.31 136.42 78.30 73.94%
EPS 10.27 6.19 9.67 6.10 4.95 4.81 6.34 37.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0742 1.0296 1.0234 0.9652 0.9568 0.9455 0.9066 11.98%
Price Multiplier on Financial Quarter End Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 -
Price 1.00 1.05 1.07 0.88 0.91 0.91 0.865 -
P/RPS 0.41 0.58 0.58 0.57 0.56 0.49 0.81 -36.51%
P/EPS 7.11 12.38 8.09 10.54 13.42 13.87 9.97 -20.19%
EY 14.06 8.08 12.36 9.48 7.45 7.21 10.03 25.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.74 0.76 0.67 0.69 0.71 0.70 -1.91%
Price Multiplier on Announcement Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 29/04/13 30/01/13 30/10/12 27/07/12 26/04/12 19/01/12 24/10/11 -
Price 1.00 1.04 1.04 1.06 0.89 0.89 0.85 -
P/RPS 0.41 0.58 0.56 0.68 0.54 0.48 0.79 -35.44%
P/EPS 7.11 12.26 7.86 12.70 13.13 13.57 9.80 -19.27%
EY 14.06 8.15 12.72 7.87 7.62 7.37 10.20 23.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.74 0.74 0.80 0.68 0.69 0.69 -0.96%

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