[PLABS] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[PLABS] PETERLABS HOLDINGS BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 110.09%
YoY- 26.8%
Quarter Report
Latest QR
Upcoming QR
PLABS's Result
PLABS's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 23,733 11,444 46,104 33,169 21,606 10,631 45,690 -35.40%
PBT 1,332 551 3,889 2,999 1,935 1,103 4,404 -54.97%
Tax -517 -223 -102 -14 -482 -325 -1,954 -58.81%
NP 815 328 3,787 2,985 1,453 778 2,450 -52.02%
-
NP to SH 843 345 3,925 3,019 1,437 754 2,450 -50.92%
-
Tax Rate 38.81% 40.47% 2.62% 0.47% 24.91% 29.47% 44.37% -
Total Cost 22,918 11,116 42,317 30,184 20,153 9,853 43,240 -34.53%
-
Net Worth 29,074 29,248 28,357 28,127 28,361 25,746 25,220 9.95%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 1,314 - - - - -
Div Payout % - - 33.49% - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 29,074 29,248 28,357 28,127 28,361 25,746 25,220 9.95%
NOSH 187,333 191,666 187,799 187,515 189,078 183,902 180,147 2.64%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 3.43% 2.87% 8.21% 9.00% 6.72% 7.32% 5.36% -
ROE 2.90% 1.18% 13.84% 10.73% 5.07% 2.93% 9.71% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 12.67 5.97 24.55 17.69 11.43 5.78 25.36 -37.06%
EPS 0.45 0.18 2.09 1.61 0.76 0.41 1.36 -52.19%
DPS 0.00 0.00 0.70 0.00 0.00 0.00 0.00 -
NAPS 0.1552 0.1526 0.151 0.15 0.15 0.14 0.14 7.11%
Adjusted Per Share Value based on latest NOSH - 188,333
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 8.66 4.18 16.83 12.11 7.89 3.88 16.68 -35.42%
EPS 0.31 0.13 1.43 1.10 0.52 0.28 0.89 -50.52%
DPS 0.00 0.00 0.48 0.00 0.00 0.00 0.00 -
NAPS 0.1061 0.1068 0.1035 0.1027 0.1035 0.094 0.0921 9.90%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.16 0.15 0.14 0.14 0.14 0.155 0.145 -
P/RPS 1.26 2.51 0.57 0.79 1.23 2.68 0.57 69.77%
P/EPS 35.56 83.33 6.70 8.70 18.42 37.80 10.66 123.41%
EY 2.81 1.20 14.93 11.50 5.43 2.65 9.38 -55.26%
DY 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.98 0.93 0.93 0.93 1.11 1.04 -0.64%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 27/08/13 28/05/13 21/02/13 28/11/12 28/08/12 23/05/12 27/02/12 -
Price 0.16 0.16 0.15 0.14 0.16 0.145 0.165 -
P/RPS 1.26 2.68 0.61 0.79 1.40 2.51 0.65 55.52%
P/EPS 35.56 88.89 7.18 8.70 21.05 35.37 12.13 104.96%
EY 2.81 1.13 13.93 11.50 4.75 2.83 8.24 -51.22%
DY 0.00 0.00 4.67 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.05 0.99 0.93 1.07 1.04 1.18 -8.67%

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