[PLABS] QoQ TTM Result on 30-Jun-2013 [#2]

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
TTM Result
Revenue	50,059	50,312	49,848	48,231	46,917	46,104	44,618	7.98%
YoY %	-0.50%	0.93%	3.35%	2.80%	1.76%	3.33%	-	-
Horiz. %	112.19%	112.76%	111.72%	108.10%	105.15%	103.33%	100.00%	-
PBT	2,891	3,186	2,898	3,286	3,337	3,889	3,553	-12.85%
YoY %	-9.26%	9.94%	-11.81%	-1.53%	-14.19%	9.46%	-	-
Horiz. %	81.37%	89.67%	81.56%	92.49%	93.92%	109.46%	100.00%	-
Tax	-969	-1,121	-863	-137	0	-102	-281	128.42%
YoY %	13.56%	-29.90%	-529.93%	0.00%	0.00%	63.70%	-	-
Horiz. %	344.84%	398.93%	307.12%	48.75%	0.00%	36.30%	100.00%	-
NP	1,922	2,065	2,035	3,149	3,337	3,787	3,272	-29.88%
YoY %	-6.92%	1.47%	-35.38%	-5.63%	-11.88%	15.74%	-	-
Horiz. %	58.74%	63.11%	62.19%	96.24%	101.99%	115.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,977	2,084	2,172	3,331	3,516	3,925	3,309	-29.08%
YoY %	-5.13%	-4.05%	-34.79%	-5.26%	-10.42%	18.62%	-	-
Horiz. %	59.75%	62.98%	65.64%	100.66%	106.26%	118.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.52%	35.19%	29.78%	4.17%	0.00%	2.62%	7.91%	-
YoY %	-4.75%	18.17%	614.15%	0.00%	0.00%	-66.88%	-	-
Horiz. %	423.77%	444.88%	376.49%	52.72%	0.00%	33.12%	100.00%	-
Total Cost	48,137	48,247	47,813	45,082	43,580	42,317	41,346	10.68%
YoY %	-0.23%	0.91%	6.06%	3.45%	2.98%	2.35%	-	-
Horiz. %	116.42%	116.69%	115.64%	109.04%	105.40%	102.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	29,200	29,522	28,947	29,726	29,248	28,501	28,250	2.23%
YoY %	-1.09%	1.99%	-2.62%	1.63%	2.62%	0.89%	-	-
Horiz. %	103.36%	104.50%	102.47%	105.22%	103.53%	100.89%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Dividend
Div	557	557	1,321	1,321	1,321	1,321	862	-25.27%
YoY %	0.00%	-57.83%	0.00%	0.00%	0.00%	53.25%	-	-
Horiz. %	64.62%	64.62%	153.25%	153.25%	153.25%	153.25%	100.00%	-
Div Payout %	28.21%	26.76%	60.83%	39.67%	37.58%	33.66%	26.07%	-
YoY %	5.42%	-56.01%	53.34%	5.56%	11.65%	29.11%	-	-
Horiz. %	108.21%	102.65%	233.33%	152.17%	144.15%	129.11%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Equity
Net Worth	29,200	29,522	28,947	29,726	29,248	28,501	28,250	2.23%
YoY %	-1.09%	1.99%	-2.62%	1.63%	2.62%	0.89%	-	-
Horiz. %	103.36%	104.50%	102.47%	105.22%	103.53%	100.89%	100.00%	-
NOSH	183,076	185,909	183,913	191,538	191,666	188,750	188,333	-1.87%
YoY %	-1.52%	1.09%	-3.98%	-0.07%	1.54%	0.22%	-	-
Horiz. %	97.21%	98.71%	97.65%	101.70%	101.77%	100.22%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Ratio Analysis
NP Margin	3.84%	4.10%	4.08%	6.53%	7.11%	8.21%	7.33%	-
YoY %	-6.34%	0.49%	-37.52%	-8.16%	-13.40%	12.01%	-	-
Horiz. %	52.39%	55.93%	55.66%	89.09%	97.00%	112.01%	100.00%	-
ROE	6.77%	7.06%	7.50%	11.21%	12.02%	13.77%	11.71%	-
YoY %	-4.11%	-5.87%	-33.10%	-6.74%	-12.71%	17.59%	-	-
Horiz. %	57.81%	60.29%	64.05%	95.73%	102.65%	117.59%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Per Share
RPS	27.34	27.06	27.10	25.18	24.48	24.43	23.69	10.03%
YoY %	1.03%	-0.15%	7.63%	2.86%	0.20%	3.12%	-	-
Horiz. %	115.41%	114.23%	114.39%	106.29%	103.33%	103.12%	100.00%	-
EPS	1.08	1.12	1.18	1.74	1.83	2.08	1.76	-27.80%
YoY %	-3.57%	-5.08%	-32.18%	-4.92%	-12.02%	18.18%	-	-
Horiz. %	61.36%	63.64%	67.05%	98.86%	103.98%	118.18%	100.00%	-
DPS	0.30	0.30	0.72	0.70	0.70	0.70	0.46	-24.81%
YoY %	0.00%	-58.33%	2.86%	0.00%	0.00%	52.17%	-	-
Horiz. %	65.22%	65.22%	156.52%	152.17%	152.17%	152.17%	100.00%	-
NAPS	0.1595	0.1588	0.1574	0.1552	0.1526	0.151	0.15	4.18%
YoY %	0.44%	0.89%	1.42%	1.70%	1.06%	0.67%	-	-
Horiz. %	106.33%	105.87%	104.93%	103.47%	101.73%	100.67%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Adjusted Per Share Value based on latest NOSH - 191,538
RPS	18.27	18.37	18.20	17.61	17.13	16.83	16.29	7.95%
YoY %	-0.54%	0.93%	3.35%	2.80%	1.78%	3.31%	-	-
Horiz. %	112.15%	112.77%	111.72%	108.10%	105.16%	103.31%	100.00%	-
EPS	0.72	0.76	0.79	1.22	1.28	1.43	1.21	-29.27%
YoY %	-5.26%	-3.80%	-35.25%	-4.69%	-10.49%	18.18%	-	-
Horiz. %	59.50%	62.81%	65.29%	100.83%	105.79%	118.18%	100.00%	-
DPS	0.20	0.20	0.48	0.48	0.48	0.48	0.31	-25.35%
YoY %	0.00%	-58.33%	0.00%	0.00%	0.00%	54.84%	-	-
Horiz. %	64.52%	64.52%	154.84%	154.84%	154.84%	154.84%	100.00%	-
NAPS	0.1066	0.1078	0.1057	0.1085	0.1068	0.104	0.1031	2.25%
YoY %	-1.11%	1.99%	-2.58%	1.59%	2.69%	0.87%	-	-
Horiz. %	103.39%	104.56%	102.52%	105.24%	103.59%	100.87%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/14	31/12/13	30/09/13	28/06/13	29/03/13	31/12/12	28/09/12	-
Price	0.165	0.155	0.16	0.16	0.15	0.14	0.14	-
P/RPS	0.60	0.57	0.59	0.64	0.61	0.57	0.59	1.12%
YoY %	5.26%	-3.39%	-7.81%	4.92%	7.02%	-3.39%	-	-
Horiz. %	101.69%	96.61%	100.00%	108.47%	103.39%	96.61%	100.00%	-
P/EPS	15.28	13.83	13.55	9.20	8.18	6.73	7.97	54.38%
YoY %	10.48%	2.07%	47.28%	12.47%	21.55%	-15.56%	-	-
Horiz. %	191.72%	173.53%	170.01%	115.43%	102.63%	84.44%	100.00%	-
EY	6.54	7.23	7.38	10.87	12.23	14.85	12.55	-35.26%
YoY %	-9.54%	-2.03%	-32.11%	-11.12%	-17.64%	18.33%	-	-
Horiz. %	52.11%	57.61%	58.80%	86.61%	97.45%	118.33%	100.00%	-
DY	1.85	1.94	4.49	4.38	4.67	5.00	3.27	-31.61%
YoY %	-4.64%	-56.79%	2.51%	-6.21%	-6.60%	52.91%	-	-
Horiz. %	56.57%	59.33%	137.31%	133.94%	142.81%	152.91%	100.00%	-
P/NAPS	1.03	0.98	1.02	1.03	0.98	0.93	0.93	7.05%
YoY %	5.10%	-3.92%	-0.97%	5.10%	5.38%	0.00%	-	-
Horiz. %	110.75%	105.38%	109.68%	110.75%	105.38%	100.00%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Price Multiplier on Announcement Date
Date	28/05/14	26/02/14	19/11/13	27/08/13	28/05/13	21/02/13	28/11/12	-
Price	0.16	0.15	0.155	0.16	0.16	0.15	0.14	-
P/RPS	0.59	0.55	0.57	0.64	0.65	0.61	0.59	0.00%
YoY %	7.27%	-3.51%	-10.94%	-1.54%	6.56%	3.39%	-	-
Horiz. %	100.00%	93.22%	96.61%	108.47%	110.17%	103.39%	100.00%	-
P/EPS	14.82	13.38	13.12	9.20	8.72	7.21	7.97	51.27%
YoY %	10.76%	1.98%	42.61%	5.50%	20.94%	-9.54%	-	-
Horiz. %	185.95%	167.88%	164.62%	115.43%	109.41%	90.46%	100.00%	-
EY	6.75	7.47	7.62	10.87	11.47	13.86	12.55	-33.88%
YoY %	-9.64%	-1.97%	-29.90%	-5.23%	-17.24%	10.44%	-	-
Horiz. %	53.78%	59.52%	60.72%	86.61%	91.39%	110.44%	100.00%	-
DY	1.90	2.00	4.63	4.38	4.38	4.67	3.27	-30.39%
YoY %	-5.00%	-56.80%	5.71%	0.00%	-6.21%	42.81%	-	-
Horiz. %	58.10%	61.16%	141.59%	133.94%	133.94%	142.81%	100.00%	-
P/NAPS	1.00	0.94	0.98	1.03	1.05	0.99	0.93	4.96%
YoY %	6.38%	-4.08%	-4.85%	-1.90%	6.06%	6.45%	-	-
Horiz. %	107.53%	101.08%	105.38%	110.75%	112.90%	106.45%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos