[PLABS] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[PLABS] PETERLABS HOLDINGS BHD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 83.4%
YoY- 3.56%
Quarter Report
Latest QR
Upcoming QR
PLABS's Result
PLABS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 67,932 54,943 51,961 49,812 44,764 50,312 49,217 23.99%
PBT 3,324 4,122 2,822 2,142 1,024 3,157 2,677 15.54%
Tax -1,360 -1,117 -950 -540 -284 -1,149 -1,033 20.14%
NP 1,964 3,005 1,872 1,602 740 2,008 1,644 12.60%
-
NP to SH 1,968 3,048 1,994 1,746 952 2,027 1,688 10.78%
-
Tax Rate 40.91% 27.10% 33.66% 25.21% 27.73% 36.40% 38.59% -
Total Cost 65,968 51,938 50,089 48,210 44,024 48,304 47,573 24.37%
-
Net Worth 32,680 32,982 31,228 30,896 29,200 30,415 29,741 6.49%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 940 - - - 563 - -
Div Payout % - 30.86% - - - 27.79% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 32,680 32,982 31,228 30,896 29,200 30,415 29,741 6.49%
NOSH 189,230 188,148 186,999 189,782 183,076 187,747 188,955 0.09%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 2.89% 5.47% 3.60% 3.22% 1.65% 3.99% 3.34% -
ROE 6.02% 9.24% 6.39% 5.65% 3.26% 6.66% 5.68% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 35.90 29.20 27.79 26.25 24.45 26.80 26.05 23.86%
EPS 1.04 1.62 1.07 0.92 0.52 1.08 0.89 10.95%
DPS 0.00 0.50 0.00 0.00 0.00 0.30 0.00 -
NAPS 0.1727 0.1753 0.167 0.1628 0.1595 0.162 0.1574 6.38%
Adjusted Per Share Value based on latest NOSH - 186,764
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 24.68 19.96 18.88 18.10 16.27 18.28 17.88 23.99%
EPS 0.72 1.11 0.72 0.63 0.35 0.74 0.61 11.69%
DPS 0.00 0.34 0.00 0.00 0.00 0.20 0.00 -
NAPS 0.1187 0.1198 0.1135 0.1123 0.1061 0.1105 0.1081 6.44%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.30 0.16 0.205 0.19 0.165 0.155 0.16 -
P/RPS 0.84 0.55 0.74 0.72 0.67 0.58 0.61 23.79%
P/EPS 28.85 9.88 19.22 20.65 31.73 14.36 17.91 37.45%
EY 3.47 10.13 5.20 4.84 3.15 6.97 5.58 -27.16%
DY 0.00 3.13 0.00 0.00 0.00 1.94 0.00 -
P/NAPS 1.74 0.91 1.23 1.17 1.03 0.96 1.02 42.81%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/05/15 27/02/15 27/11/14 27/08/14 28/05/14 26/02/14 19/11/13 -
Price 0.245 0.17 0.18 0.23 0.16 0.15 0.155 -
P/RPS 0.68 0.58 0.65 0.88 0.65 0.56 0.60 8.71%
P/EPS 23.56 10.49 16.88 25.00 30.77 13.89 17.35 22.64%
EY 4.24 9.53 5.93 4.00 3.25 7.20 5.76 -18.48%
DY 0.00 2.94 0.00 0.00 0.00 2.00 0.00 -
P/NAPS 1.42 0.97 1.08 1.41 1.00 0.93 0.98 28.07%

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