[PLB] QoQ Cumulative Quarter Result on 30-Nov-2013 [#1]

Stock
[PLB] PLB ENGINEERING BHD
Announcement Date
22-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2014
Quarter
30-Nov-2013 [#1]
Profit Trend
QoQ- -83.86%
YoY- 16.44%
Quarter Report
Latest QR
Upcoming QR
PLB's Result
PLB's Financial Summary
View:
Show?
Cumulative Result
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Revenue 191,730 126,667 86,630 43,380 229,738 173,313 100,874 53.26%
PBT 19,317 12,789 6,029 2,873 18,287 13,586 7,690 84.47%
Tax -6,936 -5,306 -1,956 -1,007 -7,209 -5,720 -3,277 64.62%
NP 12,381 7,483 4,073 1,866 11,078 7,866 4,413 98.54%
-
NP to SH 12,808 8,015 4,526 2,026 12,553 9,536 5,774 69.83%
-
Tax Rate 35.91% 41.49% 32.44% 35.05% 39.42% 42.10% 42.61% -
Total Cost 179,349 119,184 82,557 41,514 218,660 165,447 96,461 51.03%
-
Net Worth 138,842 132,214 133,890 129,598 127,337 124,025 120,736 9.73%
Dividend
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Div 8,215 - - - - - - -
Div Payout % 64.14% - - - - - - -
Equity
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Net Worth 138,842 132,214 133,890 129,598 127,337 124,025 120,736 9.73%
NOSH 82,155 82,120 82,141 82,024 82,153 82,136 82,133 0.01%
Ratio Analysis
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
NP Margin 6.46% 5.91% 4.70% 4.30% 4.82% 4.54% 4.37% -
ROE 9.22% 6.06% 3.38% 1.56% 9.86% 7.69% 4.78% -
Per Share
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 233.38 154.24 105.46 52.89 279.65 211.01 122.82 53.23%
EPS 15.59 9.76 5.51 2.47 15.28 11.61 7.03 69.81%
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.69 1.61 1.63 1.58 1.55 1.51 1.47 9.71%
Adjusted Per Share Value based on latest NOSH - 82,024
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 170.59 112.70 77.08 38.60 204.40 154.20 89.75 53.26%
EPS 11.40 7.13 4.03 1.80 11.17 8.48 5.14 69.82%
DPS 7.31 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2353 1.1763 1.1913 1.1531 1.1329 1.1035 1.0742 9.73%
Price Multiplier on Financial Quarter End Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 -
Price 1.60 1.61 1.38 1.16 1.17 1.12 1.00 -
P/RPS 0.69 1.04 1.31 2.19 0.42 0.53 0.81 -10.11%
P/EPS 10.26 16.50 25.05 46.96 7.66 9.65 14.22 -19.50%
EY 9.74 6.06 3.99 2.13 13.06 10.37 7.03 24.20%
DY 6.25 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.00 0.85 0.73 0.75 0.74 0.68 24.89%
Price Multiplier on Announcement Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 28/10/14 23/07/14 28/04/14 22/01/14 28/10/13 29/07/13 29/04/13 -
Price 1.60 1.63 1.72 1.30 1.21 1.27 1.00 -
P/RPS 0.69 1.06 1.63 2.46 0.43 0.60 0.81 -10.11%
P/EPS 10.26 16.70 31.22 52.63 7.92 10.94 14.22 -19.50%
EY 9.74 5.99 3.20 1.90 12.63 9.14 7.03 24.20%
DY 6.25 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.01 1.06 0.82 0.78 0.84 0.68 24.89%

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