[PLABS] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[PLABS] PETERLABS HOLDINGS BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 20.08%
YoY- -48.36%
Quarter Report
Latest QR
Upcoming QR
PLABS's Result
PLABS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 51,961 49,812 44,764 50,312 49,217 47,466 45,776 8.80%
PBT 2,822 2,142 1,024 3,157 2,677 2,664 2,204 17.89%
Tax -950 -540 -284 -1,149 -1,033 -1,034 -892 4.28%
NP 1,872 1,602 740 2,008 1,644 1,630 1,312 26.71%
-
NP to SH 1,994 1,746 952 2,027 1,688 1,686 1,380 27.78%
-
Tax Rate 33.66% 25.21% 27.73% 36.40% 38.59% 38.81% 40.47% -
Total Cost 50,089 48,210 44,024 48,304 47,573 45,836 44,464 8.25%
-
Net Worth 31,228 30,896 29,200 30,415 29,741 29,074 29,248 4.45%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 563 - - - -
Div Payout % - - - 27.79% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 31,228 30,896 29,200 30,415 29,741 29,074 29,248 4.45%
NOSH 186,999 189,782 183,076 187,747 188,955 187,333 191,666 -1.62%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 3.60% 3.22% 1.65% 3.99% 3.34% 3.43% 2.87% -
ROE 6.39% 5.65% 3.26% 6.66% 5.68% 5.80% 4.72% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 27.79 26.25 24.45 26.80 26.05 25.34 23.88 10.62%
EPS 1.07 0.92 0.52 1.08 0.89 0.90 0.72 30.19%
DPS 0.00 0.00 0.00 0.30 0.00 0.00 0.00 -
NAPS 0.167 0.1628 0.1595 0.162 0.1574 0.1552 0.1526 6.19%
Adjusted Per Share Value based on latest NOSH - 185,909
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 18.97 18.18 16.34 18.37 17.97 17.33 16.71 8.81%
EPS 0.73 0.64 0.35 0.74 0.62 0.62 0.50 28.66%
DPS 0.00 0.00 0.00 0.21 0.00 0.00 0.00 -
NAPS 0.114 0.1128 0.1066 0.111 0.1086 0.1061 0.1068 4.44%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.205 0.19 0.165 0.155 0.16 0.16 0.15 -
P/RPS 0.74 0.72 0.67 0.58 0.61 0.63 0.63 11.31%
P/EPS 19.22 20.65 31.73 14.36 17.91 17.78 20.83 -5.21%
EY 5.20 4.84 3.15 6.97 5.58 5.63 4.80 5.47%
DY 0.00 0.00 0.00 1.94 0.00 0.00 0.00 -
P/NAPS 1.23 1.17 1.03 0.96 1.02 1.03 0.98 16.33%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 27/08/14 28/05/14 26/02/14 19/11/13 27/08/13 28/05/13 -
Price 0.18 0.23 0.16 0.15 0.155 0.16 0.16 -
P/RPS 0.65 0.88 0.65 0.56 0.60 0.63 0.67 -1.99%
P/EPS 16.88 25.00 30.77 13.89 17.35 17.78 22.22 -16.72%
EY 5.93 4.00 3.25 7.20 5.76 5.63 4.50 20.17%
DY 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.41 1.00 0.93 0.98 1.03 1.05 1.89%

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