[PLABS] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[PLABS] PETERLABS HOLDINGS BHD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -69.22%
YoY- -43.27%
Quarter Report
Latest QR
Upcoming QR
PLABS's Result
PLABS's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 46,104 33,169 21,606 10,631 45,690 34,241 22,974 58.76%
PBT 3,889 2,999 1,935 1,103 4,404 3,707 2,808 24.12%
Tax -102 -14 -482 -325 -1,954 -1,326 -785 -74.18%
NP 3,787 2,985 1,453 778 2,450 2,381 2,023 51.60%
-
NP to SH 3,925 3,019 1,437 754 2,450 2,381 2,023 55.24%
-
Tax Rate 2.62% 0.47% 24.91% 29.47% 44.37% 35.77% 27.96% -
Total Cost 42,317 30,184 20,153 9,853 43,240 31,860 20,951 59.44%
-
Net Worth 28,357 28,127 28,361 25,746 25,220 24,876 22,477 16.67%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 1,314 - - - - - - -
Div Payout % 33.49% - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 28,357 28,127 28,361 25,746 25,220 24,876 22,477 16.67%
NOSH 187,799 187,515 189,078 183,902 180,147 177,686 172,905 5.63%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 8.21% 9.00% 6.72% 7.32% 5.36% 6.95% 8.81% -
ROE 13.84% 10.73% 5.07% 2.93% 9.71% 9.57% 9.00% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 24.55 17.69 11.43 5.78 25.36 19.27 13.29 50.27%
EPS 2.09 1.61 0.76 0.41 1.36 1.34 1.17 46.96%
DPS 0.70 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.151 0.15 0.15 0.14 0.14 0.14 0.13 10.44%
Adjusted Per Share Value based on latest NOSH - 183,902
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 16.75 12.05 7.85 3.86 16.60 12.44 8.35 58.72%
EPS 1.43 1.10 0.52 0.27 0.89 0.87 0.74 54.83%
DPS 0.48 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.103 0.1022 0.1031 0.0936 0.0916 0.0904 0.0817 16.61%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 - -
Price 0.14 0.14 0.14 0.155 0.145 0.12 0.00 -
P/RPS 0.57 0.79 1.23 2.68 0.57 0.62 0.00 -
P/EPS 6.70 8.70 18.42 37.80 10.66 8.96 0.00 -
EY 14.93 11.50 5.43 2.65 9.38 11.17 0.00 -
DY 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.93 0.93 1.11 1.04 0.86 0.00 -
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 21/02/13 28/11/12 28/08/12 23/05/12 27/02/12 30/11/11 26/08/11 -
Price 0.15 0.14 0.16 0.145 0.165 0.145 0.145 -
P/RPS 0.61 0.79 1.40 2.51 0.65 0.75 1.09 -31.97%
P/EPS 7.18 8.70 21.05 35.37 12.13 10.82 12.39 -30.37%
EY 13.93 11.50 4.75 2.83 8.24 9.24 8.07 43.65%
DY 4.67 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.93 1.07 1.04 1.18 1.04 1.12 -7.86%

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