[PLABS] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[PLABS] PETERLABS HOLDINGS BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -35.43%
YoY- 106.72%
Quarter Report
Latest QR
Upcoming QR
PLABS's Result
PLABS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 73,481 71,798 66,230 67,932 54,943 51,961 49,812 29.49%
PBT 5,160 5,241 3,420 3,324 4,122 2,822 2,142 79.41%
Tax -1,682 -1,558 -1,140 -1,360 -1,117 -950 -540 112.84%
NP 3,478 3,682 2,280 1,964 3,005 1,872 1,602 67.42%
-
NP to SH 3,340 3,688 2,284 1,968 3,048 1,994 1,746 53.91%
-
Tax Rate 32.60% 29.73% 33.33% 40.91% 27.10% 33.66% 25.21% -
Total Cost 70,003 68,116 63,950 65,968 51,938 50,089 48,210 28.14%
-
Net Worth 37,031 35,938 32,986 32,680 32,982 31,228 30,896 12.79%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 1,375 1,289 - - 940 - - -
Div Payout % 41.17% 34.97% - - 30.86% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 37,031 35,938 32,986 32,680 32,982 31,228 30,896 12.79%
NOSH 196,451 193,426 187,213 189,230 188,148 186,999 189,782 2.32%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 4.73% 5.13% 3.44% 2.89% 5.47% 3.60% 3.22% -
ROE 9.02% 10.26% 6.92% 6.02% 9.24% 6.39% 5.65% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 37.40 37.12 35.38 35.90 29.20 27.79 26.25 26.53%
EPS 1.70 1.91 1.22 1.04 1.62 1.07 0.92 50.41%
DPS 0.70 0.67 0.00 0.00 0.50 0.00 0.00 -
NAPS 0.1885 0.1858 0.1762 0.1727 0.1753 0.167 0.1628 10.23%
Adjusted Per Share Value based on latest NOSH - 189,230
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 26.70 26.09 24.06 24.68 19.96 18.88 18.10 29.49%
EPS 1.21 1.34 0.83 0.72 1.11 0.72 0.63 54.32%
DPS 0.50 0.47 0.00 0.00 0.34 0.00 0.00 -
NAPS 0.1346 0.1306 0.1199 0.1187 0.1198 0.1135 0.1123 12.79%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.285 0.21 0.215 0.30 0.16 0.205 0.19 -
P/RPS 0.76 0.57 0.61 0.84 0.55 0.74 0.72 3.66%
P/EPS 16.76 11.01 17.62 28.85 9.88 19.22 20.65 -12.95%
EY 5.97 9.08 5.67 3.47 10.13 5.20 4.84 14.97%
DY 2.46 3.17 0.00 0.00 3.13 0.00 0.00 -
P/NAPS 1.51 1.13 1.22 1.74 0.91 1.23 1.17 18.48%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 24/11/15 26/08/15 27/05/15 27/02/15 27/11/14 27/08/14 -
Price 0.26 0.25 0.185 0.245 0.17 0.18 0.23 -
P/RPS 0.70 0.67 0.52 0.68 0.58 0.65 0.88 -14.11%
P/EPS 15.29 13.11 15.16 23.56 10.49 16.88 25.00 -27.88%
EY 6.54 7.63 6.59 4.24 9.53 5.93 4.00 38.66%
DY 2.69 2.67 0.00 0.00 2.94 0.00 0.00 -
P/NAPS 1.38 1.35 1.05 1.42 0.97 1.08 1.41 -1.41%

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