[PLABS] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[PLABS] PETERLABS HOLDINGS BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 52.81%
YoY- 50.37%
Quarter Report
Latest QR
Upcoming QR
PLABS's Result
PLABS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 71,798 66,230 67,932 54,943 51,961 49,812 44,764 36.98%
PBT 5,241 3,420 3,324 4,122 2,822 2,142 1,024 196.69%
Tax -1,558 -1,140 -1,360 -1,117 -950 -540 -284 210.72%
NP 3,682 2,280 1,964 3,005 1,872 1,602 740 191.16%
-
NP to SH 3,688 2,284 1,968 3,048 1,994 1,746 952 146.45%
-
Tax Rate 29.73% 33.33% 40.91% 27.10% 33.66% 25.21% 27.73% -
Total Cost 68,116 63,950 65,968 51,938 50,089 48,210 44,024 33.73%
-
Net Worth 35,938 32,986 32,680 32,982 31,228 30,896 29,200 14.83%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 1,289 - - 940 - - - -
Div Payout % 34.97% - - 30.86% - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 35,938 32,986 32,680 32,982 31,228 30,896 29,200 14.83%
NOSH 193,426 187,213 189,230 188,148 186,999 189,782 183,076 3.73%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 5.13% 3.44% 2.89% 5.47% 3.60% 3.22% 1.65% -
ROE 10.26% 6.92% 6.02% 9.24% 6.39% 5.65% 3.26% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 37.12 35.38 35.90 29.20 27.79 26.25 24.45 32.06%
EPS 1.91 1.22 1.04 1.62 1.07 0.92 0.52 137.87%
DPS 0.67 0.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.1858 0.1762 0.1727 0.1753 0.167 0.1628 0.1595 10.70%
Adjusted Per Share Value based on latest NOSH - 186,987
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 26.09 24.06 24.68 19.96 18.88 18.10 16.27 36.96%
EPS 1.34 0.83 0.72 1.11 0.72 0.63 0.35 144.53%
DPS 0.47 0.00 0.00 0.34 0.00 0.00 0.00 -
NAPS 0.1306 0.1199 0.1187 0.1198 0.1135 0.1123 0.1061 14.84%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.21 0.215 0.30 0.16 0.205 0.19 0.165 -
P/RPS 0.57 0.61 0.84 0.55 0.74 0.72 0.67 -10.20%
P/EPS 11.01 17.62 28.85 9.88 19.22 20.65 31.73 -50.58%
EY 9.08 5.67 3.47 10.13 5.20 4.84 3.15 102.41%
DY 3.17 0.00 0.00 3.13 0.00 0.00 0.00 -
P/NAPS 1.13 1.22 1.74 0.91 1.23 1.17 1.03 6.36%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 24/11/15 26/08/15 27/05/15 27/02/15 27/11/14 27/08/14 28/05/14 -
Price 0.25 0.185 0.245 0.17 0.18 0.23 0.16 -
P/RPS 0.67 0.52 0.68 0.58 0.65 0.88 0.65 2.03%
P/EPS 13.11 15.16 23.56 10.49 16.88 25.00 30.77 -43.34%
EY 7.63 6.59 4.24 9.53 5.93 4.00 3.25 76.55%
DY 2.67 0.00 0.00 2.94 0.00 0.00 0.00 -
P/NAPS 1.35 1.05 1.42 0.97 1.08 1.41 1.00 22.12%

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