[PLB] QoQ TTM Result on 31-May-2014 [#3]

Stock
[PLB] PLB ENGINEERING BHD
Announcement Date
23-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2014
Quarter
31-May-2014 [#3]
Profit Trend
QoQ- -2.42%
YoY- -27.7%
Quarter Report
Latest QR
Upcoming QR
PLB's Result
PLB's Financial Summary
View:
Show?
TTM Result
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Revenue 152,291 180,409 191,730 183,092 215,495 236,031 229,738 -24.03%
PBT 15,346 17,967 19,316 17,491 16,627 19,080 18,288 -11.06%
Tax -5,688 -6,363 -6,935 -6,795 -5,887 -7,235 -7,209 -14.65%
NP 9,658 11,604 12,381 10,696 10,740 11,845 11,079 -8.76%
-
NP to SH 10,052 11,933 12,809 11,034 11,308 12,841 12,555 -13.81%
-
Tax Rate 37.07% 35.41% 35.90% 38.85% 35.41% 37.92% 39.42% -
Total Cost 142,633 168,805 179,349 172,396 204,755 224,186 218,659 -24.84%
-
Net Worth 140,533 139,642 138,939 132,171 134,099 129,598 127,463 6.74%
Dividend
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Div 8,221 8,221 8,221 - - - - -
Div Payout % 81.79% 68.90% 64.18% - - - - -
Equity
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Net Worth 140,533 139,642 138,939 132,171 134,099 129,598 127,463 6.74%
NOSH 82,666 82,142 82,212 82,094 82,269 82,024 82,234 0.35%
Ratio Analysis
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
NP Margin 6.34% 6.43% 6.46% 5.84% 4.98% 5.02% 4.82% -
ROE 7.15% 8.55% 9.22% 8.35% 8.43% 9.91% 9.85% -
Per Share
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 184.22 219.63 233.21 223.03 261.94 287.76 279.37 -24.29%
EPS 12.16 14.53 15.58 13.44 13.75 15.66 15.27 -14.12%
DPS 10.00 10.00 10.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.70 1.69 1.61 1.63 1.58 1.55 6.36%
Adjusted Per Share Value based on latest NOSH - 82,094
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 135.50 160.51 170.59 162.90 191.73 210.00 204.40 -24.02%
EPS 8.94 10.62 11.40 9.82 10.06 11.42 11.17 -13.83%
DPS 7.31 7.31 7.31 0.00 0.00 0.00 0.00 -
NAPS 1.2504 1.2424 1.2362 1.176 1.1931 1.1531 1.1341 6.74%
Price Multiplier on Financial Quarter End Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 -
Price 1.64 1.61 1.60 1.61 1.38 1.16 1.17 -
P/RPS 0.89 0.73 0.69 0.72 0.53 0.40 0.42 65.20%
P/EPS 13.49 11.08 10.27 11.98 10.04 7.41 7.66 45.98%
EY 7.41 9.02 9.74 8.35 9.96 13.50 13.05 -31.50%
DY 6.10 6.21 6.25 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.95 0.95 1.00 0.85 0.73 0.75 17.94%
Price Multiplier on Announcement Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 29/04/15 29/01/15 28/10/14 23/07/14 28/04/14 22/01/14 28/10/13 -
Price 1.57 1.72 1.60 1.63 1.72 1.30 1.21 -
P/RPS 0.85 0.78 0.69 0.73 0.66 0.45 0.43 57.70%
P/EPS 12.91 11.84 10.27 12.13 12.51 8.30 7.93 38.51%
EY 7.75 8.45 9.74 8.25 7.99 12.04 12.62 -27.81%
DY 6.37 5.81 6.25 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.01 0.95 1.01 1.06 0.82 0.78 11.66%

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