[PLB] QoQ TTM 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- 2.28%
YoY- 14.06%
Quarter Report
Latest QR
Upcoming QR
PLB's Result
PLB's Financial Summary
View:
Show?
TTM Result
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Revenue 191,730 183,092 215,495 236,031 229,738 230,340 186,549 1.83%
PBT 19,316 17,491 16,627 19,080 18,288 22,224 19,697 -1.29%
Tax -6,935 -6,795 -5,887 -7,235 -7,209 -9,288 -7,913 -8.39%
NP 12,381 10,696 10,740 11,845 11,079 12,936 11,784 3.34%
-
NP to SH 12,809 11,034 11,308 12,841 12,555 15,261 13,860 -5.10%
-
Tax Rate 35.90% 38.85% 35.41% 37.92% 39.42% 41.79% 40.17% -
Total Cost 179,349 172,396 204,755 224,186 218,659 217,404 174,765 1.73%
-
Net Worth 138,939 132,171 134,099 129,598 127,463 124,063 120,773 9.76%
Dividend
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Div 8,221 - - - - - - -
Div Payout % 64.18% - - - - - - -
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 138,939 132,171 134,099 129,598 127,463 124,063 120,773 9.76%
NOSH 82,212 82,094 82,269 82,024 82,234 82,161 82,158 0.04%
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% 5.84% 4.98% 5.02% 4.82% 5.62% 6.32% -
ROE 9.22% 8.35% 8.43% 9.91% 9.85% 12.30% 11.48% -
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 233.21 223.03 261.94 287.76 279.37 280.35 227.06 1.79%
EPS 15.58 13.44 13.75 15.66 15.27 18.57 16.87 -5.15%
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 170.59 162.90 191.73 210.00 204.40 204.94 165.98 1.83%
EPS 11.40 9.82 10.06 11.42 11.17 13.58 12.33 -5.08%
DPS 7.31 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2362 1.176 1.1931 1.1531 1.1341 1.1038 1.0745 9.76%
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 0.72 0.53 0.40 0.42 0.40 0.44 34.86%
P/EPS 10.27 11.98 10.04 7.41 7.66 6.03 5.93 44.07%
EY 9.74 8.35 9.96 13.50 13.05 16.58 16.87 -30.59%
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 0.73 0.66 0.45 0.43 0.45 0.44 34.86%
P/EPS 10.27 12.13 12.51 8.30 7.93 6.84 5.93 44.07%
EY 9.74 8.25 7.99 12.04 12.62 14.63 16.87 -30.59%
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