[PLABS] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[PLABS] PETERLABS HOLDINGS BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -91.21%
YoY- -54.24%
Quarter Report
Latest QR
Upcoming QR
PLABS's Result
PLABS's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 50,312 36,913 23,733 11,444 46,104 33,169 21,606 75.41%
PBT 3,157 2,008 1,332 551 3,889 2,999 1,935 38.46%
Tax -1,149 -775 -517 -223 -102 -14 -482 78.16%
NP 2,008 1,233 815 328 3,787 2,985 1,453 23.99%
-
NP to SH 2,027 1,266 843 345 3,925 3,019 1,437 25.69%
-
Tax Rate 36.40% 38.60% 38.81% 40.47% 2.62% 0.47% 24.91% -
Total Cost 48,304 35,680 22,918 11,116 42,317 30,184 20,153 78.81%
-
Net Worth 30,415 29,741 29,074 29,248 28,357 28,127 28,361 4.75%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 563 - - - 1,314 - - -
Div Payout % 27.79% - - - 33.49% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 30,415 29,741 29,074 29,248 28,357 28,127 28,361 4.75%
NOSH 187,747 188,955 187,333 191,666 187,799 187,515 189,078 -0.46%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 3.99% 3.34% 3.43% 2.87% 8.21% 9.00% 6.72% -
ROE 6.66% 4.26% 2.90% 1.18% 13.84% 10.73% 5.07% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 26.80 19.54 12.67 5.97 24.55 17.69 11.43 76.21%
EPS 1.08 0.67 0.45 0.18 2.09 1.61 0.76 26.31%
DPS 0.30 0.00 0.00 0.00 0.70 0.00 0.00 -
NAPS 0.162 0.1574 0.1552 0.1526 0.151 0.15 0.15 5.24%
Adjusted Per Share Value based on latest NOSH - 191,666
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 18.37 13.48 8.66 4.18 16.83 12.11 7.89 75.39%
EPS 0.74 0.46 0.31 0.13 1.43 1.10 0.52 26.43%
DPS 0.21 0.00 0.00 0.00 0.48 0.00 0.00 -
NAPS 0.111 0.1086 0.1061 0.1068 0.1035 0.1027 0.1035 4.76%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.155 0.16 0.16 0.15 0.14 0.14 0.14 -
P/RPS 0.58 0.82 1.26 2.51 0.57 0.79 1.23 -39.33%
P/EPS 14.36 23.88 35.56 83.33 6.70 8.70 18.42 -15.25%
EY 6.97 4.19 2.81 1.20 14.93 11.50 5.43 18.05%
DY 1.94 0.00 0.00 0.00 5.00 0.00 0.00 -
P/NAPS 0.96 1.02 1.03 0.98 0.93 0.93 0.93 2.13%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 19/11/13 27/08/13 28/05/13 21/02/13 28/11/12 28/08/12 -
Price 0.15 0.155 0.16 0.16 0.15 0.14 0.16 -
P/RPS 0.56 0.79 1.26 2.68 0.61 0.79 1.40 -45.62%
P/EPS 13.89 23.13 35.56 88.89 7.18 8.70 21.05 -24.14%
EY 7.20 4.32 2.81 1.13 13.93 11.50 4.75 31.85%
DY 2.00 0.00 0.00 0.00 4.67 0.00 0.00 -
P/NAPS 0.93 0.98 1.03 1.05 0.99 0.93 1.07 -8.90%

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