[PLABS] YoY Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[PLABS] PETERLABS HOLDINGS BHD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 20.75%
YoY- 9.58%
Quarter Report
Latest QR
Upcoming QR
PLABS's Result
PLABS's Financial Summary
View:
Show?
Cumulative Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 90,419 94,735 83,577 73,481 54,943 50,312 46,104 11.87%
PBT 5,530 5,738 5,212 5,160 4,122 3,157 3,889 6.03%
Tax -1,645 -1,718 -1,877 -1,682 -1,117 -1,149 -102 58.91%
NP 3,885 4,020 3,335 3,478 3,005 2,008 3,787 0.42%
-
NP to SH 3,885 4,020 3,335 3,340 3,048 2,027 3,925 -0.17%
-
Tax Rate 29.75% 29.94% 36.01% 32.60% 27.10% 36.40% 2.62% -
Total Cost 86,534 90,715 80,242 70,003 51,938 48,304 42,317 12.65%
-
Net Worth 48,337 45,761 39,436 37,031 32,982 30,415 28,357 9.29%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - 1,375 940 563 1,314 -
Div Payout % - - - 41.17% 30.86% 27.79% 33.49% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 48,337 45,761 39,436 37,031 32,982 30,415 28,357 9.29%
NOSH 214,739 214,739 206,800 196,451 188,148 187,747 187,799 2.25%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 4.30% 4.24% 3.99% 4.73% 5.47% 3.99% 8.21% -
ROE 8.04% 8.78% 8.46% 9.02% 9.24% 6.66% 13.84% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 42.11 44.12 40.41 37.40 29.20 26.80 24.55 9.40%
EPS 1.81 1.90 1.61 1.70 1.62 1.08 2.09 -2.36%
DPS 0.00 0.00 0.00 0.70 0.50 0.30 0.70 -
NAPS 0.2251 0.2131 0.1907 0.1885 0.1753 0.162 0.151 6.87%
Adjusted Per Share Value based on latest NOSH - 197,333
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 33.01 34.58 30.51 26.82 20.06 18.37 16.83 11.87%
EPS 1.42 1.47 1.22 1.22 1.11 0.74 1.43 -0.11%
DPS 0.00 0.00 0.00 0.50 0.34 0.21 0.48 -
NAPS 0.1765 0.1671 0.144 0.1352 0.1204 0.111 0.1035 9.29%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.275 0.29 0.24 0.285 0.16 0.155 0.14 -
P/RPS 0.65 0.66 0.59 0.76 0.55 0.58 0.57 2.21%
P/EPS 15.20 15.49 14.88 16.76 9.88 14.36 6.70 14.62%
EY 6.58 6.46 6.72 5.97 10.13 6.97 14.93 -12.75%
DY 0.00 0.00 0.00 2.46 3.13 1.94 5.00 -
P/NAPS 1.22 1.36 1.26 1.51 0.91 0.96 0.93 4.62%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 28/02/18 28/02/17 26/02/16 27/02/15 26/02/14 21/02/13 -
Price 0.325 0.295 0.24 0.26 0.17 0.15 0.15 -
P/RPS 0.77 0.67 0.59 0.70 0.58 0.56 0.61 3.95%
P/EPS 17.96 15.76 14.88 15.29 10.49 13.89 7.18 16.50%
EY 5.57 6.35 6.72 6.54 9.53 7.20 13.93 -14.16%
DY 0.00 0.00 0.00 2.69 2.94 2.00 4.67 -
P/NAPS 1.44 1.38 1.26 1.38 0.97 0.93 0.99 6.44%

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