[PLABS] YoY Cumulative Quarter Result on 30-Jun-2014 [#2]

Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 266.81%
YoY- 3.56%
View:
Show?
Cumulative Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 46,154 40,062 33,115 24,906 23,733 21,606 22,974 12.31%
PBT 2,457 2,013 1,710 1,071 1,332 1,935 2,808 -2.19%
Tax -612 -575 -570 -270 -517 -482 -785 -4.06%
NP 1,845 1,438 1,140 801 815 1,453 2,023 -1.52%
-
NP to SH 1,845 1,438 1,142 873 843 1,437 2,023 -1.52%
-
Tax Rate 24.91% 28.56% 33.33% 25.21% 38.81% 24.91% 27.96% -
Total Cost 44,309 38,624 31,975 24,105 22,918 20,153 20,951 13.28%
-
Net Worth 42,632 38,723 32,986 30,896 29,074 28,361 22,477 11.24%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 42,632 38,723 32,986 30,896 29,074 28,361 22,477 11.24%
NOSH 214,739 205,428 187,213 189,782 187,333 189,078 172,905 3.67%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 4.00% 3.59% 3.44% 3.22% 3.43% 6.72% 8.81% -
ROE 4.33% 3.71% 3.46% 2.83% 2.90% 5.07% 9.00% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 21.97 19.50 17.69 13.12 12.67 11.43 13.29 8.73%
EPS 0.89 0.70 0.61 0.46 0.45 0.76 1.17 -4.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2029 0.1885 0.1762 0.1628 0.1552 0.15 0.13 7.69%
Adjusted Per Share Value based on latest NOSH - 186,764
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 16.85 14.62 12.09 9.09 8.66 7.89 8.39 12.31%
EPS 0.67 0.52 0.42 0.32 0.31 0.52 0.74 -1.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1556 0.1414 0.1204 0.1128 0.1061 0.1035 0.0821 11.23%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 - -
Price 0.32 0.245 0.215 0.19 0.16 0.14 0.00 -
P/RPS 1.46 1.26 1.22 1.45 1.26 1.23 0.00 -
P/EPS 36.44 35.00 35.25 41.30 35.56 18.42 0.00 -
EY 2.74 2.86 2.84 2.42 2.81 5.43 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.30 1.22 1.17 1.03 0.93 0.00 -
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 25/08/17 29/08/16 26/08/15 27/08/14 27/08/13 28/08/12 26/08/11 -
Price 0.335 0.23 0.185 0.23 0.16 0.16 0.145 -
P/RPS 1.53 1.18 1.05 1.75 1.26 1.40 1.09 5.80%
P/EPS 38.15 32.86 30.33 50.00 35.56 21.05 12.39 20.59%
EY 2.62 3.04 3.30 2.00 2.81 4.75 8.07 -17.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.22 1.05 1.41 1.03 1.07 1.12 6.66%

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