[PLB] QoQ TTM Result on 31-May-2012 [#3]

Stock
[PLB] PLB ENGINEERING BHD
Announcement Date
27-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
31-May-2012 [#3]
Profit Trend
QoQ- 32.59%
YoY- 48.37%
Quarter Report
Latest QR
Upcoming QR
PLB's Result
PLB's Financial Summary
View:
Show?
TTM Result
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Revenue 186,549 151,479 152,725 126,637 127,734 112,330 88,007 65.08%
PBT 19,697 15,946 15,668 10,588 7,255 6,044 7,388 92.38%
Tax -7,913 -6,197 -5,809 -2,339 -1,053 -793 -312 764.92%
NP 11,784 9,749 9,859 8,249 6,202 5,251 7,076 40.54%
-
NP to SH 13,860 11,258 10,869 8,573 6,466 5,420 7,129 55.83%
-
Tax Rate 40.17% 38.86% 37.08% 22.09% 14.51% 13.12% 4.22% -
Total Cost 174,765 141,730 142,866 118,388 121,532 107,079 80,931 67.14%
-
Net Worth 120,773 115,726 114,972 108,258 107,811 106,267 101,874 12.02%
Dividend
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Net Worth 120,773 115,726 114,972 108,258 107,811 106,267 101,874 12.02%
NOSH 82,158 82,075 82,123 82,013 82,298 82,378 82,156 0.00%
Ratio Analysis
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
NP Margin 6.32% 6.44% 6.46% 6.51% 4.86% 4.67% 8.04% -
ROE 11.48% 9.73% 9.45% 7.92% 6.00% 5.10% 7.00% -
Per Share
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 227.06 184.56 185.97 154.41 155.21 136.36 107.12 65.08%
EPS 16.87 13.72 13.23 10.45 7.86 6.58 8.68 55.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.41 1.40 1.32 1.31 1.29 1.24 12.02%
Adjusted Per Share Value based on latest NOSH - 82,013
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 165.98 134.77 135.88 112.67 113.65 99.94 78.30 65.09%
EPS 12.33 10.02 9.67 7.63 5.75 4.82 6.34 55.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0745 1.0296 1.0229 0.9632 0.9592 0.9455 0.9064 12.02%
Price Multiplier on Financial Quarter End Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 -
Price 1.00 1.05 1.07 0.88 0.91 0.91 0.865 -
P/RPS 0.44 0.57 0.58 0.57 0.59 0.67 0.81 -33.44%
P/EPS 5.93 7.65 8.08 8.42 11.58 13.83 9.97 -29.29%
EY 16.87 13.06 12.37 11.88 8.63 7.23 10.03 41.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.74 0.76 0.67 0.69 0.71 0.70 -1.91%
Price Multiplier on Announcement Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 29/04/13 30/01/13 30/10/12 27/07/12 26/04/12 19/01/12 24/10/11 -
Price 1.00 1.04 1.04 1.06 0.89 0.89 0.85 -
P/RPS 0.44 0.56 0.56 0.69 0.57 0.65 0.79 -32.33%
P/EPS 5.93 7.58 7.86 10.14 11.33 13.53 9.80 -28.48%
EY 16.87 13.19 12.73 9.86 8.83 7.39 10.21 39.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.74 0.74 0.80 0.68 0.69 0.69 -0.96%

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