[PLB] QoQ TTM Result on 29-Feb-2012 [#2]

Stock
[PLB] PLB ENGINEERING BHD
Announcement Date
26-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
29-Feb-2012 [#2]
Profit Trend
QoQ- 19.3%
YoY- -17.56%
Quarter Report
Latest QR
Upcoming QR
PLB's Result
PLB's Financial Summary
View:
Show?
TTM Result
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Revenue 151,479 152,725 126,637 127,734 112,330 88,007 89,880 41.48%
PBT 15,946 15,668 10,588 7,255 6,044 7,388 5,826 95.30%
Tax -6,197 -5,809 -2,339 -1,053 -793 -312 -200 880.35%
NP 9,749 9,859 8,249 6,202 5,251 7,076 5,626 44.12%
-
NP to SH 11,258 10,869 8,573 6,466 5,420 7,129 5,778 55.80%
-
Tax Rate 38.86% 37.08% 22.09% 14.51% 13.12% 4.22% 3.43% -
Total Cost 141,730 142,866 118,388 121,532 107,079 80,931 84,254 41.30%
-
Net Worth 115,726 114,972 108,258 107,811 106,267 101,874 98,709 11.15%
Dividend
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Net Worth 115,726 114,972 108,258 107,811 106,267 101,874 98,709 11.15%
NOSH 82,075 82,123 82,013 82,298 82,378 82,156 82,258 -0.14%
Ratio Analysis
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
NP Margin 6.44% 6.46% 6.51% 4.86% 4.67% 8.04% 6.26% -
ROE 9.73% 9.45% 7.92% 6.00% 5.10% 7.00% 5.85% -
Per Share
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 184.56 185.97 154.41 155.21 136.36 107.12 109.27 41.69%
EPS 13.72 13.23 10.45 7.86 6.58 8.68 7.02 56.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.40 1.32 1.31 1.29 1.24 1.20 11.31%
Adjusted Per Share Value based on latest NOSH - 82,298
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 134.77 135.88 112.67 113.65 99.94 78.30 79.97 41.48%
EPS 10.02 9.67 7.63 5.75 4.82 6.34 5.14 55.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0296 1.0229 0.9632 0.9592 0.9455 0.9064 0.8782 11.15%
Price Multiplier on Financial Quarter End Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 -
Price 1.05 1.07 0.88 0.91 0.91 0.865 0.89 -
P/RPS 0.57 0.58 0.57 0.59 0.67 0.81 0.81 -20.83%
P/EPS 7.65 8.08 8.42 11.58 13.83 9.97 12.67 -28.49%
EY 13.06 12.37 11.88 8.63 7.23 10.03 7.89 39.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.76 0.67 0.69 0.71 0.70 0.74 0.00%
Price Multiplier on Announcement Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 30/01/13 30/10/12 27/07/12 26/04/12 19/01/12 24/10/11 27/07/11 -
Price 1.04 1.04 1.06 0.89 0.89 0.85 0.91 -
P/RPS 0.56 0.56 0.69 0.57 0.65 0.79 0.83 -23.01%
P/EPS 7.58 7.86 10.14 11.33 13.53 9.80 12.96 -29.99%
EY 13.19 12.73 9.86 8.83 7.39 10.21 7.72 42.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.74 0.80 0.68 0.69 0.69 0.76 -1.75%

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