[PLB] QoQ 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- -6.72%
YoY- 59.31%
Quarter Report
Latest QR
Upcoming QR
PLB's Result
PLB's Financial Summary
View:
Show?
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 43,251 43,380 56,425 72,439 63,787 37,087 57,027 -16.87%
PBT 3,156 2,873 4,702 5,896 5,609 2,081 8,638 -48.98%
Tax -948 -1,007 -1,490 -2,442 -2,296 -981 -3,569 -58.77%
NP 2,208 1,866 3,212 3,454 3,313 1,100 5,069 -42.62%
-
NP to SH 2,501 2,026 3,018 3,763 4,034 1,740 5,724 -42.50%
-
Tax Rate 30.04% 35.05% 31.69% 41.42% 40.93% 47.14% 41.32% -
Total Cost 41,043 41,514 53,213 68,985 60,474 35,987 51,958 -14.58%
-
Net Worth 134,099 129,598 127,463 124,063 120,773 115,726 114,972 10.83%
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 134,099 129,598 127,463 124,063 120,773 115,726 114,972 10.83%
NOSH 82,269 82,024 82,234 82,161 82,158 82,075 82,123 0.11%
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 5.11% 4.30% 5.69% 4.77% 5.19% 2.97% 8.89% -
ROE 1.87% 1.56% 2.37% 3.03% 3.34% 1.50% 4.98% -
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 52.57 52.89 68.61 88.17 77.64 45.19 69.44 -16.97%
EPS 3.04 2.47 3.67 4.58 4.91 2.12 6.97 -42.57%
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 38.48 38.60 50.20 64.45 56.75 33.00 50.74 -16.88%
EPS 2.23 1.80 2.69 3.35 3.59 1.55 5.09 -42.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1931 1.1531 1.1341 1.1038 1.0745 1.0296 1.0229 10.83%
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 2.62 2.19 1.71 1.27 1.29 2.32 1.54 42.65%
P/EPS 45.39 46.96 31.88 24.45 20.37 49.53 15.35 106.42%
EY 2.20 2.13 3.14 4.09 4.91 2.02 6.51 -51.57%
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 3.27 2.46 1.76 1.44 1.29 2.30 1.50 68.36%
P/EPS 56.58 52.63 32.97 27.73 20.37 49.06 14.92 143.77%
EY 1.77 1.90 3.03 3.61 4.91 2.04 6.70 -58.92%
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