[PLB] QoQ Annualized Quarter Result on 31-May-2013 [#3]

Stock
[PLB] PLB ENGINEERING BHD
Announcement Date
29-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
31-May-2013 [#3]
Profit Trend
QoQ- 10.1%
YoY- 85.34%
Quarter Report
Latest QR
Upcoming QR
PLB's Result
PLB's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Revenue 173,260 173,520 229,738 231,084 201,748 148,348 152,726 8.79%
PBT 12,058 11,492 18,287 18,114 15,380 8,324 15,669 -16.06%
Tax -3,912 -4,028 -7,209 -7,626 -6,554 -3,924 -5,810 -23.23%
NP 8,146 7,464 11,078 10,488 8,826 4,400 9,859 -11.97%
-
NP to SH 9,052 8,104 12,553 12,714 11,548 6,960 10,870 -11.51%
-
Tax Rate 32.44% 35.05% 39.42% 42.10% 42.61% 47.14% 37.08% -
Total Cost 165,114 166,056 218,660 220,596 192,922 143,948 142,867 10.15%
-
Net Worth 133,890 129,598 127,337 124,025 120,736 115,726 115,026 10.68%
Dividend
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Net Worth 133,890 129,598 127,337 124,025 120,736 115,726 115,026 10.68%
NOSH 82,141 82,024 82,153 82,136 82,133 82,075 82,161 -0.01%
Ratio Analysis
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
NP Margin 4.70% 4.30% 4.82% 4.54% 4.37% 2.97% 6.46% -
ROE 6.76% 6.25% 9.86% 10.25% 9.56% 6.01% 9.45% -
Per Share
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 210.93 211.55 279.65 281.34 245.63 180.75 185.88 8.81%
EPS 11.02 9.88 15.28 15.48 14.06 8.48 13.23 -11.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.58 1.55 1.51 1.47 1.41 1.40 10.70%
Adjusted Per Share Value based on latest NOSH - 82,161
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 154.15 154.38 204.40 205.60 179.50 131.99 135.88 8.79%
EPS 8.05 7.21 11.17 11.31 10.27 6.19 9.67 -11.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1913 1.1531 1.1329 1.1035 1.0742 1.0296 1.0234 10.68%
Price Multiplier on Financial Quarter End Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 1.38 1.16 1.17 1.12 1.00 1.05 1.07 -
P/RPS 0.65 0.55 0.42 0.40 0.41 0.58 0.58 7.91%
P/EPS 12.52 11.74 7.66 7.24 7.11 12.38 8.09 33.90%
EY 7.99 8.52 13.06 13.82 14.06 8.08 12.36 -25.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.73 0.75 0.74 0.68 0.74 0.76 7.76%
Price Multiplier on Announcement Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/04/14 22/01/14 28/10/13 29/07/13 29/04/13 30/01/13 30/10/12 -
Price 1.72 1.30 1.21 1.27 1.00 1.04 1.04 -
P/RPS 0.82 0.61 0.43 0.45 0.41 0.58 0.56 29.03%
P/EPS 15.61 13.16 7.92 8.20 7.11 12.26 7.86 58.19%
EY 6.41 7.60 12.63 12.19 14.06 8.15 12.72 -36.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.82 0.78 0.84 0.68 0.74 0.74 27.15%

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