[PLB] YoY TTM Result on 30-Nov-2005 [#1]

	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	CAGR
TTM Result
Revenue	174,532	159,187	130,571	146,239	173,232	160,531	102,519	9.26%
YoY %	9.64%	21.92%	-10.71%	-15.58%	7.91%	56.59%	-	-
Horiz. %	170.24%	155.28%	127.36%	142.65%	168.98%	156.59%	100.00%	-
PBT	4,552	3,012	5,362	4,525	5,674	3,325	-36,494	-
YoY %	51.13%	-43.83%	18.50%	-20.25%	70.65%	109.11%	-	-
Horiz. %	-12.47%	-8.25%	-14.69%	-12.40%	-15.55%	-9.11%	100.00%	-
Tax	-1,408	-471	-751	-291	-247	-977	2,130	-
YoY %	-198.94%	37.28%	-158.08%	-17.81%	74.72%	-145.87%	-	-
Horiz. %	-66.10%	-22.11%	-35.26%	-13.66%	-11.60%	-45.87%	100.00%	-
NP	3,144	2,541	4,611	4,234	5,427	2,348	-34,364	-
YoY %	23.73%	-44.89%	8.90%	-21.98%	131.13%	106.83%	-	-
Horiz. %	-9.15%	-7.39%	-13.42%	-12.32%	-15.79%	-6.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,309	2,433	4,597	4,345	5,427	2,348	-34,364	-
YoY %	36.00%	-47.07%	5.80%	-19.94%	131.13%	106.83%	-	-
Horiz. %	-9.63%	-7.08%	-13.38%	-12.64%	-15.79%	-6.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.93%	15.64%	14.01%	6.43%	4.35%	29.38%	-	-
YoY %	97.76%	11.63%	117.88%	47.82%	-85.19%	0.00%	-	-
Horiz. %	105.28%	53.23%	47.69%	21.89%	14.81%	100.00%	-	-
Total Cost	171,388	156,646	125,960	142,005	167,805	158,183	136,883	3.81%
YoY %	9.41%	24.36%	-11.30%	-15.37%	6.08%	15.56%	-	-
Horiz. %	125.21%	114.44%	92.02%	103.74%	122.59%	115.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	108,860	111,676	109,662	105,656	103,280	97,896	92,956	2.66%
YoY %	-2.52%	1.84%	3.79%	2.30%	5.50%	5.31%	-	-
Horiz. %	117.11%	120.14%	117.97%	113.66%	111.11%	105.31%	100.00%	-

	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	CAGR
Equity
Net Worth	108,860	111,676	109,662	105,656	103,280	97,896	92,956	2.66%
YoY %	-2.52%	1.84%	3.79%	2.30%	5.50%	5.31%	-	-
Horiz. %	117.11%	120.14%	117.97%	113.66%	111.11%	105.31%	100.00%	-
NOSH	87,790	91,538	91,089	91,082	91,398	90,645	86,875	0.17%
YoY %	-4.09%	0.49%	0.01%	-0.35%	0.83%	4.34%	-	-
Horiz. %	101.05%	105.37%	104.85%	104.84%	105.21%	104.34%	100.00%	-

	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	CAGR
Ratio Analysis
NP Margin	1.80%	1.60%	3.53%	2.90%	3.13%	1.46%	-33.52%	-
YoY %	12.50%	-54.67%	21.72%	-7.35%	114.38%	104.36%	-	-
Horiz. %	-5.37%	-4.77%	-10.53%	-8.65%	-9.34%	-4.36%	100.00%	-
ROE	3.04%	2.18%	4.19%	4.11%	5.25%	2.40%	-36.97%	-
YoY %	39.45%	-47.97%	1.95%	-21.71%	118.75%	106.49%	-	-
Horiz. %	-8.22%	-5.90%	-11.33%	-11.12%	-14.20%	-6.49%	100.00%	-

	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	CAGR
Per Share
RPS	198.80	173.90	143.34	160.56	189.53	177.10	118.01	9.07%
YoY %	14.32%	21.32%	-10.72%	-15.29%	7.02%	50.07%	-	-
Horiz. %	168.46%	147.36%	121.46%	136.06%	160.61%	150.07%	100.00%	-
EPS	3.77	2.66	5.05	4.77	5.94	2.59	-39.56	-
YoY %	41.73%	-47.33%	5.87%	-19.70%	129.34%	106.55%	-	-
Horiz. %	-9.53%	-6.72%	-12.77%	-12.06%	-15.02%	-6.55%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.24	1.22	1.2039	1.16	1.13	1.08	1.07	2.48%
YoY %	1.64%	1.34%	3.78%	2.65%	4.63%	0.93%	-	-
Horiz. %	115.89%	114.02%	112.51%	108.41%	105.61%	100.93%	100.00%	-

	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	CAGR
Adjusted Per Share Value based on latest NOSH - 91,082
RPS	155.28	141.63	116.17	130.11	154.13	142.83	91.21	9.26%
YoY %	9.64%	21.92%	-10.71%	-15.58%	7.91%	56.59%	-	-
Horiz. %	170.24%	155.28%	127.37%	142.65%	168.98%	156.59%	100.00%	-
EPS	2.94	2.16	4.09	3.87	4.83	2.09	-30.57	-
YoY %	36.11%	-47.19%	5.68%	-19.88%	131.10%	106.84%	-	-
Horiz. %	-9.62%	-7.07%	-13.38%	-12.66%	-15.80%	-6.84%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.9686	0.9936	0.9757	0.94	0.9189	0.871	0.827	2.66%
YoY %	-2.52%	1.83%	3.80%	2.30%	5.50%	5.32%	-	-
Horiz. %	117.12%	120.15%	117.98%	113.66%	111.11%	105.32%	100.00%	-

	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/11/08	30/11/07	30/11/06	30/11/05	30/11/04	28/11/03	29/11/02	-
Price	0.95	1.59	0.86	0.62	1.03	1.79	1.44	-
P/RPS	0.48	0.91	0.60	0.39	0.54	1.01	1.22	-14.38%
YoY %	-47.25%	51.67%	53.85%	-27.78%	-46.53%	-17.21%	-	-
Horiz. %	39.34%	74.59%	49.18%	31.97%	44.26%	82.79%	100.00%	-
P/EPS	25.20	59.82	17.04	13.00	17.35	69.10	-3.64	-
YoY %	-57.87%	251.06%	31.08%	-25.07%	-74.89%	1,998.35%	-	-
Horiz. %	-692.31%	-1,643.41%	-468.13%	-357.14%	-476.65%	-1,898.35%	100.00%	-
EY	3.97	1.67	5.87	7.69	5.76	1.45	-27.47	-
YoY %	137.72%	-71.55%	-23.67%	33.51%	297.24%	105.28%	-	-
Horiz. %	-14.45%	-6.08%	-21.37%	-27.99%	-20.97%	-5.28%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.77	1.30	0.71	0.53	0.91	1.66	1.35	-8.92%
YoY %	-40.77%	83.10%	33.96%	-41.76%	-45.18%	22.96%	-	-
Horiz. %	57.04%	96.30%	52.59%	39.26%	67.41%	122.96%	100.00%	-

	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	CAGR
Price Multiplier on Announcement Date
Date	19/01/09	28/01/08	30/01/07	23/01/06	24/01/05	19/01/04	29/01/03	-
Price	0.93	1.43	0.85	0.67	1.04	1.73	1.44	-
P/RPS	0.47	0.82	0.59	0.42	0.55	0.98	1.22	-14.68%
YoY %	-42.68%	38.98%	40.48%	-23.64%	-43.88%	-19.67%	-	-
Horiz. %	38.52%	67.21%	48.36%	34.43%	45.08%	80.33%	100.00%	-
P/EPS	24.67	53.80	16.84	14.04	17.52	66.79	-3.64	-
YoY %	-54.14%	219.48%	19.94%	-19.86%	-73.77%	1,934.89%	-	-
Horiz. %	-677.75%	-1,478.02%	-462.64%	-385.71%	-481.32%	-1,834.89%	100.00%	-
EY	4.05	1.86	5.94	7.12	5.71	1.50	-27.47	-
YoY %	117.74%	-68.69%	-16.57%	24.69%	280.67%	105.46%	-	-
Horiz. %	-14.74%	-6.77%	-21.62%	-25.92%	-20.79%	-5.46%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.75	1.17	0.71	0.58	0.92	1.60	1.35	-9.32%
YoY %	-35.90%	64.79%	22.41%	-36.96%	-42.50%	18.52%	-	-
Horiz. %	55.56%	86.67%	52.59%	42.96%	68.15%	118.52%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos