[PLABS] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[PLABS] PETERLABS HOLDINGS BHD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -5.26%
YoY- 59.45%
Quarter Report
Latest QR
Upcoming QR
PLABS's Result
PLABS's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 50,059 50,312 49,848 48,231 46,917 46,104 44,618 7.98%
PBT 2,891 3,186 2,898 3,286 3,337 3,889 3,553 -12.85%
Tax -969 -1,121 -863 -137 0 -102 -281 128.42%
NP 1,922 2,065 2,035 3,149 3,337 3,787 3,272 -29.88%
-
NP to SH 1,977 2,084 2,172 3,331 3,516 3,925 3,309 -29.08%
-
Tax Rate 33.52% 35.19% 29.78% 4.17% 0.00% 2.62% 7.91% -
Total Cost 48,137 48,247 47,813 45,082 43,580 42,317 41,346 10.68%
-
Net Worth 29,200 29,522 28,947 29,726 29,248 28,501 28,250 2.23%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 557 557 1,321 1,321 1,321 1,321 862 -25.27%
Div Payout % 28.21% 26.76% 60.83% 39.67% 37.58% 33.66% 26.07% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 29,200 29,522 28,947 29,726 29,248 28,501 28,250 2.23%
NOSH 183,076 185,909 183,913 191,538 191,666 188,750 188,333 -1.87%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 3.84% 4.10% 4.08% 6.53% 7.11% 8.21% 7.33% -
ROE 6.77% 7.06% 7.50% 11.21% 12.02% 13.77% 11.71% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 27.34 27.06 27.10 25.18 24.48 24.43 23.69 10.03%
EPS 1.08 1.12 1.18 1.74 1.83 2.08 1.76 -27.80%
DPS 0.30 0.30 0.72 0.70 0.70 0.70 0.46 -24.81%
NAPS 0.1595 0.1588 0.1574 0.1552 0.1526 0.151 0.15 4.18%
Adjusted Per Share Value based on latest NOSH - 191,538
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 18.27 18.37 18.20 17.61 17.13 16.83 16.29 7.95%
EPS 0.72 0.76 0.79 1.22 1.28 1.43 1.21 -29.27%
DPS 0.20 0.20 0.48 0.48 0.48 0.48 0.31 -25.35%
NAPS 0.1066 0.1078 0.1057 0.1085 0.1068 0.104 0.1031 2.25%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.165 0.155 0.16 0.16 0.15 0.14 0.14 -
P/RPS 0.60 0.57 0.59 0.64 0.61 0.57 0.59 1.12%
P/EPS 15.28 13.83 13.55 9.20 8.18 6.73 7.97 54.38%
EY 6.54 7.23 7.38 10.87 12.23 14.85 12.55 -35.26%
DY 1.85 1.94 4.49 4.38 4.67 5.00 3.27 -31.61%
P/NAPS 1.03 0.98 1.02 1.03 0.98 0.93 0.93 7.05%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 26/02/14 19/11/13 27/08/13 28/05/13 21/02/13 28/11/12 -
Price 0.16 0.15 0.155 0.16 0.16 0.15 0.14 -
P/RPS 0.59 0.55 0.57 0.64 0.65 0.61 0.59 0.00%
P/EPS 14.82 13.38 13.12 9.20 8.72 7.21 7.97 51.27%
EY 6.75 7.47 7.62 10.87 11.47 13.86 12.55 -33.88%
DY 1.90 2.00 4.63 4.38 4.38 4.67 3.27 -30.39%
P/NAPS 1.00 0.94 0.98 1.03 1.05 0.99 0.93 4.96%

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