[PLABS] QoQ TTM 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- -20.99%
YoY- 59.11%
Quarter Report
Latest QR
Upcoming QR
PLABS's Result
PLABS's Financial Summary
View:
Show?
TTM 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 44,618 44,322 45,171 45,690 34,241 22,974 58.76%
PBT 3,889 3,553 3,388 3,555 4,261 3,707 2,808 24.12%
Tax -102 -281 -1,290 -1,438 -1,593 -1,326 -785 -74.18%
NP 3,787 3,272 2,098 2,117 2,668 2,381 2,023 51.60%
-
NP to SH 3,925 3,309 2,089 2,078 2,630 2,340 1,978 57.58%
-
Tax Rate 2.62% 7.91% 38.08% 40.45% 37.39% 35.77% 27.96% -
Total Cost 42,317 41,346 42,224 43,054 43,022 31,860 20,951 59.44%
-
Net Worth 28,501 28,250 28,458 25,746 23,753 25,059 22,554 16.80%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 1,321 862 862 862 862 - - -
Div Payout % 33.66% 26.07% 41.29% 41.51% 32.79% - - -
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 28,501 28,250 28,458 25,746 23,753 25,059 22,554 16.80%
NOSH 188,750 188,333 189,722 183,902 172,500 178,999 173,499 5.75%
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% 7.33% 4.73% 4.69% 5.84% 6.95% 8.81% -
ROE 13.77% 11.71% 7.34% 8.07% 11.07% 9.34% 8.77% -
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 24.43 23.69 23.36 24.56 26.49 19.13 13.24 50.15%
EPS 2.08 1.76 1.10 1.13 1.52 1.31 1.14 49.04%
DPS 0.70 0.46 0.45 0.47 0.50 0.00 0.00 -
NAPS 0.151 0.15 0.15 0.14 0.1377 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 16.21 16.10 16.41 16.60 12.44 8.35 58.72%
EPS 1.43 1.20 0.76 0.76 0.96 0.85 0.72 57.67%
DPS 0.48 0.31 0.31 0.31 0.31 0.00 0.00 -
NAPS 0.1036 0.1026 0.1034 0.0936 0.0863 0.0911 0.082 16.78%
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 0.59 0.60 0.63 0.55 0.63 0.00 -
P/EPS 6.73 7.97 12.71 13.72 9.51 9.18 0.00 -
EY 14.85 12.55 7.86 7.29 10.51 10.89 0.00 -
DY 5.00 3.27 3.25 3.03 3.45 0.00 0.00 -
P/NAPS 0.93 0.93 0.93 1.11 1.05 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 - - -
Price 0.15 0.14 0.16 0.145 0.165 0.00 0.00 -
P/RPS 0.61 0.59 0.68 0.59 0.62 0.00 0.00 -
P/EPS 7.21 7.97 14.53 12.83 10.82 0.00 0.00 -
EY 13.86 12.55 6.88 7.79 9.24 0.00 0.00 -
DY 4.67 3.27 2.84 3.23 3.03 0.00 0.00 -
P/NAPS 0.99 0.93 1.07 1.04 1.20 0.00 0.00 -

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