[PLABS] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[PLABS] PETERLABS HOLDINGS BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 9.46%
YoY- 6.54%
Quarter Report
Latest QR
Upcoming QR
PLABS's Result
PLABS's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 63,152 60,735 54,943 52,370 51,485 50,059 50,312 16.41%
PBT 4,761 4,697 4,122 3,295 2,925 2,891 3,186 30.80%
Tax -1,417 -1,386 -1,117 -1,059 -874 -969 -1,121 16.95%
NP 3,344 3,311 3,005 2,236 2,051 1,922 2,065 38.02%
-
NP to SH 3,317 3,302 3,048 2,314 2,114 1,977 2,084 36.43%
-
Tax Rate 29.76% 29.51% 27.10% 32.14% 29.88% 33.52% 35.19% -
Total Cost 59,808 57,424 51,938 50,134 49,434 48,137 48,247 15.44%
-
Net Worth 32,722 32,680 32,778 31,527 30,405 29,200 29,522 7.12%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 934 934 934 557 557 557 557 41.27%
Div Payout % 28.19% 28.31% 30.67% 24.10% 26.38% 28.21% 26.76% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 32,722 32,680 32,778 31,527 30,405 29,200 29,522 7.12%
NOSH 185,714 189,230 186,987 188,787 186,764 183,076 185,909 -0.07%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 5.30% 5.45% 5.47% 4.27% 3.98% 3.84% 4.10% -
ROE 10.14% 10.10% 9.30% 7.34% 6.95% 6.77% 7.06% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 34.00 32.10 29.38 27.74 27.57 27.34 27.06 16.48%
EPS 1.79 1.74 1.63 1.23 1.13 1.08 1.12 36.81%
DPS 0.50 0.50 0.50 0.30 0.30 0.30 0.30 40.70%
NAPS 0.1762 0.1727 0.1753 0.167 0.1628 0.1595 0.1588 7.19%
Adjusted Per Share Value based on latest NOSH - 188,787
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 23.05 22.17 20.06 19.12 18.80 18.27 18.37 16.38%
EPS 1.21 1.21 1.11 0.84 0.77 0.72 0.76 36.46%
DPS 0.34 0.34 0.34 0.20 0.20 0.20 0.20 42.57%
NAPS 0.1195 0.1193 0.1197 0.1151 0.111 0.1066 0.1078 7.13%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.215 0.30 0.16 0.205 0.19 0.165 0.155 -
P/RPS 0.63 0.93 0.54 0.74 0.69 0.60 0.57 6.91%
P/EPS 12.04 17.19 9.82 16.72 16.79 15.28 13.83 -8.84%
EY 8.31 5.82 10.19 5.98 5.96 6.54 7.23 9.75%
DY 2.33 1.67 3.12 1.44 1.58 1.85 1.94 13.02%
P/NAPS 1.22 1.74 0.91 1.23 1.17 1.03 0.98 15.77%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 27/05/15 27/02/15 27/11/14 27/08/14 28/05/14 26/02/14 -
Price 0.185 0.245 0.17 0.18 0.23 0.16 0.15 -
P/RPS 0.54 0.76 0.58 0.65 0.83 0.59 0.55 -1.21%
P/EPS 10.36 14.04 10.43 14.69 20.32 14.82 13.38 -15.71%
EY 9.65 7.12 9.59 6.81 4.92 6.75 7.47 18.67%
DY 2.70 2.04 2.94 1.64 1.30 1.90 2.00 22.21%
P/NAPS 1.05 1.42 0.97 1.08 1.41 1.00 0.94 7.67%

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