[PLABS] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[PLABS] PETERLABS HOLDINGS BHD
Announcement Date
19-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -15.06%
YoY- -73.26%
Quarter Report
Latest QR
Upcoming QR
PLABS's Result
PLABS's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 13,715 11,191 13,399 13,180 12,289 11,444 12,935 3.99%
PBT 815 256 1,178 676 781 551 890 -5.71%
Tax -199 -71 -346 -258 -294 -223 -88 72.54%
NP 616 185 832 418 487 328 802 -16.17%
-
NP to SH 635 238 818 423 498 345 906 -21.14%
-
Tax Rate 24.42% 27.73% 29.37% 38.17% 37.64% 40.47% 9.89% -
Total Cost 13,099 11,006 12,567 12,762 11,802 11,116 12,133 5.25%
-
Net Worth 30,405 29,200 29,522 28,947 29,726 29,248 28,501 4.41%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 557 - - - 1,321 -
Div Payout % - - 68.18% - - - 145.83% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 30,405 29,200 29,522 28,947 29,726 29,248 28,501 4.41%
NOSH 186,764 183,076 185,909 183,913 191,538 191,666 188,750 -0.70%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 4.49% 1.65% 6.21% 3.17% 3.96% 2.87% 6.20% -
ROE 2.09% 0.82% 2.77% 1.46% 1.68% 1.18% 3.18% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 7.34 6.11 7.21 7.17 6.42 5.97 6.85 4.72%
EPS 0.34 0.13 0.44 0.23 0.26 0.18 0.48 -20.58%
DPS 0.00 0.00 0.30 0.00 0.00 0.00 0.70 -
NAPS 0.1628 0.1595 0.1588 0.1574 0.1552 0.1526 0.151 5.15%
Adjusted Per Share Value based on latest NOSH - 183,913
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 4.98 4.07 4.87 4.79 4.47 4.16 4.70 3.94%
EPS 0.23 0.09 0.30 0.15 0.18 0.13 0.33 -21.44%
DPS 0.00 0.00 0.20 0.00 0.00 0.00 0.48 -
NAPS 0.1105 0.1061 0.1073 0.1052 0.108 0.1063 0.1036 4.40%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.19 0.165 0.155 0.16 0.16 0.15 0.14 -
P/RPS 2.59 2.70 2.15 2.23 2.49 2.51 2.04 17.30%
P/EPS 55.88 126.92 35.23 69.57 61.54 83.33 29.17 54.42%
EY 1.79 0.79 2.84 1.44 1.63 1.20 3.43 -35.25%
DY 0.00 0.00 1.94 0.00 0.00 0.00 5.00 -
P/NAPS 1.17 1.03 0.98 1.02 1.03 0.98 0.93 16.58%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 28/05/14 26/02/14 19/11/13 27/08/13 28/05/13 21/02/13 -
Price 0.23 0.16 0.15 0.155 0.16 0.16 0.15 -
P/RPS 3.13 2.62 2.08 2.16 2.49 2.68 2.19 26.96%
P/EPS 67.65 123.08 34.09 67.39 61.54 88.89 31.25 67.58%
EY 1.48 0.81 2.93 1.48 1.63 1.13 3.20 -40.27%
DY 0.00 0.00 2.00 0.00 0.00 0.00 4.67 -
P/NAPS 1.41 1.00 0.94 0.98 1.03 1.05 0.99 26.66%

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