[PLABS] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[PLABS] PETERLABS HOLDINGS BHD
Announcement Date
24-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 61.47%
YoY- 84.89%
Quarter Report
Latest QR
Upcoming QR
PLABS's Result
PLABS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 80,124 80,232 73,481 71,798 66,230 67,932 54,943 28.62%
PBT 4,026 3,284 5,160 5,241 3,420 3,324 4,122 -1.56%
Tax -1,150 -760 -1,682 -1,558 -1,140 -1,360 -1,117 1.96%
NP 2,876 2,524 3,478 3,682 2,280 1,964 3,005 -2.88%
-
NP to SH 2,876 2,524 3,340 3,688 2,284 1,968 3,048 -3.80%
-
Tax Rate 28.56% 23.14% 32.60% 29.73% 33.33% 40.91% 27.10% -
Total Cost 77,248 77,708 70,003 68,116 63,950 65,968 51,938 30.32%
-
Net Worth 38,723 37,575 37,031 35,938 32,986 32,680 32,982 11.30%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - 1,375 1,289 - - 940 -
Div Payout % - - 41.17% 34.97% - - 30.86% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 38,723 37,575 37,031 35,938 32,986 32,680 32,982 11.30%
NOSH 205,428 203,548 196,451 193,426 187,213 189,230 188,148 6.03%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 3.59% 3.15% 4.73% 5.13% 3.44% 2.89% 5.47% -
ROE 7.43% 6.72% 9.02% 10.26% 6.92% 6.02% 9.24% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 39.00 39.42 37.40 37.12 35.38 35.90 29.20 21.30%
EPS 1.40 1.24 1.70 1.91 1.22 1.04 1.62 -9.27%
DPS 0.00 0.00 0.70 0.67 0.00 0.00 0.50 -
NAPS 0.1885 0.1846 0.1885 0.1858 0.1762 0.1727 0.1753 4.96%
Adjusted Per Share Value based on latest NOSH - 202,999
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 29.25 29.29 26.82 26.21 24.18 24.80 20.06 28.61%
EPS 1.05 0.92 1.22 1.35 0.83 0.72 1.11 -3.64%
DPS 0.00 0.00 0.50 0.47 0.00 0.00 0.34 -
NAPS 0.1414 0.1372 0.1352 0.1312 0.1204 0.1193 0.1204 11.32%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.245 0.25 0.285 0.21 0.215 0.30 0.16 -
P/RPS 0.63 0.63 0.76 0.57 0.61 0.84 0.55 9.48%
P/EPS 17.50 20.16 16.76 11.01 17.62 28.85 9.88 46.44%
EY 5.71 4.96 5.97 9.08 5.67 3.47 10.13 -31.78%
DY 0.00 0.00 2.46 3.17 0.00 0.00 3.13 -
P/NAPS 1.30 1.35 1.51 1.13 1.22 1.74 0.91 26.87%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 30/05/16 26/02/16 24/11/15 26/08/15 27/05/15 27/02/15 -
Price 0.23 0.25 0.26 0.25 0.185 0.245 0.17 -
P/RPS 0.59 0.63 0.70 0.67 0.52 0.68 0.58 1.14%
P/EPS 16.43 20.16 15.29 13.11 15.16 23.56 10.49 34.90%
EY 6.09 4.96 6.54 7.63 6.59 4.24 9.53 -25.82%
DY 0.00 0.00 2.69 2.67 0.00 0.00 2.94 -
P/NAPS 1.22 1.35 1.38 1.35 1.05 1.42 0.97 16.53%

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