[PLABS] QoQ 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- -61.92%
YoY- -54.24%
Quarter Report
Latest QR
Upcoming QR
PLABS's Result
PLABS's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 13,399 13,180 12,289 11,444 12,935 11,563 10,975 14.18%
PBT 1,178 676 781 551 890 1,064 832 26.01%
Tax -346 -258 -294 -223 -88 468 -157 69.10%
NP 832 418 487 328 802 1,532 675 14.91%
-
NP to SH 818 423 498 345 906 1,582 683 12.74%
-
Tax Rate 29.37% 38.17% 37.64% 40.47% 9.89% -43.98% 18.87% -
Total Cost 12,567 12,762 11,802 11,116 12,133 10,031 10,300 14.14%
-
Net Worth 29,522 28,947 29,726 29,248 28,501 28,250 28,458 2.47%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 557 - - - 1,321 - - -
Div Payout % 68.18% - - - 145.83% - - -
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 29,522 28,947 29,726 29,248 28,501 28,250 28,458 2.47%
NOSH 185,909 183,913 191,538 191,666 188,750 188,333 189,722 -1.34%
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 6.21% 3.17% 3.96% 2.87% 6.20% 13.25% 6.15% -
ROE 2.77% 1.46% 1.68% 1.18% 3.18% 5.60% 2.40% -
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 7.21 7.17 6.42 5.97 6.85 6.14 5.78 15.83%
EPS 0.44 0.23 0.26 0.18 0.48 0.84 0.36 14.27%
DPS 0.30 0.00 0.00 0.00 0.70 0.00 0.00 -
NAPS 0.1588 0.1574 0.1552 0.1526 0.151 0.15 0.15 3.86%
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 4.87 4.79 4.47 4.16 4.70 4.20 3.99 14.16%
EPS 0.30 0.15 0.18 0.13 0.33 0.57 0.25 12.88%
DPS 0.20 0.00 0.00 0.00 0.48 0.00 0.00 -
NAPS 0.1073 0.1052 0.108 0.1063 0.1036 0.1026 0.1034 2.49%
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 2.15 2.23 2.49 2.51 2.04 2.28 2.42 -7.56%
P/EPS 35.23 69.57 61.54 83.33 29.17 16.67 38.89 -6.36%
EY 2.84 1.44 1.63 1.20 3.43 6.00 2.57 6.86%
DY 1.94 0.00 0.00 0.00 5.00 0.00 0.00 -
P/NAPS 0.98 1.02 1.03 0.98 0.93 0.93 0.93 3.54%
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 2.08 2.16 2.49 2.68 2.19 2.28 2.77 -17.34%
P/EPS 34.09 67.39 61.54 88.89 31.25 16.67 44.44 -16.16%
EY 2.93 1.48 1.63 1.13 3.20 6.00 2.25 19.19%
DY 2.00 0.00 0.00 0.00 4.67 0.00 0.00 -
P/NAPS 0.94 0.98 1.03 1.05 0.99 0.93 1.07 -8.25%

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