[PLABS] QoQ TTM Result on 30-Jun-2015 [#2]

Stock
[PLABS] PETERLABS HOLDINGS BHD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 0.45%
YoY- 56.91%
Quarter Report
Latest QR
Upcoming QR
PLABS's Result
PLABS's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 76,556 73,481 69,821 63,152 60,735 54,943 52,370 28.77%
PBT 5,150 5,160 5,936 4,761 4,697 4,122 3,295 34.64%
Tax -1,532 -1,682 -1,573 -1,417 -1,386 -1,117 -1,059 27.88%
NP 3,618 3,478 4,363 3,344 3,311 3,005 2,236 37.78%
-
NP to SH 3,479 3,340 4,318 3,317 3,302 3,048 2,314 31.20%
-
Tax Rate 29.75% 32.60% 26.50% 29.76% 29.51% 27.10% 32.14% -
Total Cost 72,938 70,003 65,458 59,808 57,424 51,938 50,134 28.36%
-
Net Worth 37,575 37,197 37,717 32,722 32,680 32,778 31,527 12.39%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 1,381 1,381 934 934 934 934 557 83.08%
Div Payout % 39.70% 41.36% 21.65% 28.19% 28.31% 30.67% 24.10% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 37,575 37,197 37,717 32,722 32,680 32,778 31,527 12.39%
NOSH 203,548 197,333 202,999 185,714 189,230 186,987 188,787 5.14%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 4.73% 4.73% 6.25% 5.30% 5.45% 5.47% 4.27% -
ROE 9.26% 8.98% 11.45% 10.14% 10.10% 9.30% 7.34% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 37.61 37.24 34.39 34.00 32.10 29.38 27.74 22.47%
EPS 1.71 1.69 2.13 1.79 1.74 1.63 1.23 24.53%
DPS 0.68 0.70 0.46 0.50 0.50 0.50 0.30 72.46%
NAPS 0.1846 0.1885 0.1858 0.1762 0.1727 0.1753 0.167 6.90%
Adjusted Per Share Value based on latest NOSH - 185,714
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 27.82 26.70 25.37 22.95 22.07 19.96 19.03 28.77%
EPS 1.26 1.21 1.57 1.21 1.20 1.11 0.84 31.00%
DPS 0.50 0.50 0.34 0.34 0.34 0.34 0.20 84.09%
NAPS 0.1365 0.1352 0.137 0.1189 0.1187 0.1191 0.1146 12.35%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.25 0.285 0.21 0.215 0.30 0.16 0.205 -
P/RPS 0.66 0.77 0.61 0.63 0.93 0.54 0.74 -7.33%
P/EPS 14.63 16.84 9.87 12.04 17.19 9.82 16.72 -8.50%
EY 6.84 5.94 10.13 8.31 5.82 10.19 5.98 9.36%
DY 2.71 2.46 2.19 2.33 1.67 3.12 1.44 52.37%
P/NAPS 1.35 1.51 1.13 1.22 1.74 0.91 1.23 6.39%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 30/05/16 26/02/16 24/11/15 26/08/15 27/05/15 27/02/15 27/11/14 -
Price 0.25 0.26 0.25 0.185 0.245 0.17 0.18 -
P/RPS 0.66 0.70 0.73 0.54 0.76 0.58 0.65 1.02%
P/EPS 14.63 15.36 11.75 10.36 14.04 10.43 14.69 -0.27%
EY 6.84 6.51 8.51 9.65 7.12 9.59 6.81 0.29%
DY 2.71 2.69 1.84 2.70 2.04 2.94 1.64 39.72%
P/NAPS 1.35 1.38 1.35 1.05 1.42 0.97 1.08 16.02%

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