[PLABS] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[PLABS] PETERLABS HOLDINGS BHD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 30.01%
YoY- 60.2%
Quarter Report
Latest QR
Upcoming QR
PLABS's Result
PLABS's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 36,913 23,733 11,444 46,104 33,169 21,606 10,631 129.12%
PBT 2,008 1,332 551 3,889 2,999 1,935 1,103 49.03%
Tax -775 -517 -223 -102 -14 -482 -325 78.39%
NP 1,233 815 328 3,787 2,985 1,453 778 35.89%
-
NP to SH 1,266 843 345 3,925 3,019 1,437 754 41.22%
-
Tax Rate 38.60% 38.81% 40.47% 2.62% 0.47% 24.91% 29.47% -
Total Cost 35,680 22,918 11,116 42,317 30,184 20,153 9,853 135.63%
-
Net Worth 29,741 29,074 29,248 28,357 28,127 28,361 25,746 10.08%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 1,314 - - - -
Div Payout % - - - 33.49% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 29,741 29,074 29,248 28,357 28,127 28,361 25,746 10.08%
NOSH 188,955 187,333 191,666 187,799 187,515 189,078 183,902 1.82%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 3.34% 3.43% 2.87% 8.21% 9.00% 6.72% 7.32% -
ROE 4.26% 2.90% 1.18% 13.84% 10.73% 5.07% 2.93% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 19.54 12.67 5.97 24.55 17.69 11.43 5.78 125.08%
EPS 0.67 0.45 0.18 2.09 1.61 0.76 0.41 38.69%
DPS 0.00 0.00 0.00 0.70 0.00 0.00 0.00 -
NAPS 0.1574 0.1552 0.1526 0.151 0.15 0.15 0.14 8.11%
Adjusted Per Share Value based on latest NOSH - 188,750
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 13.41 8.62 4.16 16.75 12.05 7.85 3.86 129.20%
EPS 0.46 0.31 0.13 1.43 1.10 0.52 0.27 42.60%
DPS 0.00 0.00 0.00 0.48 0.00 0.00 0.00 -
NAPS 0.1081 0.1056 0.1063 0.103 0.1022 0.1031 0.0936 10.06%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.16 0.16 0.15 0.14 0.14 0.14 0.155 -
P/RPS 0.82 1.26 2.51 0.57 0.79 1.23 2.68 -54.56%
P/EPS 23.88 35.56 83.33 6.70 8.70 18.42 37.80 -26.35%
EY 4.19 2.81 1.20 14.93 11.50 5.43 2.65 35.68%
DY 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.03 0.98 0.93 0.93 0.93 1.11 -5.47%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 19/11/13 27/08/13 28/05/13 21/02/13 28/11/12 28/08/12 23/05/12 -
Price 0.155 0.16 0.16 0.15 0.14 0.16 0.145 -
P/RPS 0.79 1.26 2.68 0.61 0.79 1.40 2.51 -53.69%
P/EPS 23.13 35.56 88.89 7.18 8.70 21.05 35.37 -24.64%
EY 4.32 2.81 1.13 13.93 11.50 4.75 2.83 32.54%
DY 0.00 0.00 0.00 4.67 0.00 0.00 0.00 -
P/NAPS 0.98 1.03 1.05 0.99 0.93 1.07 1.04 -3.88%

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