[PLABS] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[PLABS] PETERLABS HOLDINGS BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 58.4%
YoY- 41.41%
Quarter Report
Latest QR
Upcoming QR
PLABS's Result
PLABS's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 48,231 46,917 46,104 44,618 44,322 45,171 45,690 3.67%
PBT 3,286 3,337 3,889 3,553 3,388 3,555 4,261 -15.91%
Tax -137 0 -102 -281 -1,290 -1,438 -1,593 -80.54%
NP 3,149 3,337 3,787 3,272 2,098 2,117 2,668 11.69%
-
NP to SH 3,331 3,516 3,925 3,309 2,089 2,078 2,630 17.07%
-
Tax Rate 4.17% 0.00% 2.62% 7.91% 38.08% 40.45% 37.39% -
Total Cost 45,082 43,580 42,317 41,346 42,224 43,054 43,022 3.17%
-
Net Worth 29,726 29,248 28,501 28,250 28,458 25,746 23,753 16.14%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 1,321 1,321 1,321 862 862 862 862 32.95%
Div Payout % 39.67% 37.58% 33.66% 26.07% 41.29% 41.51% 32.79% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 29,726 29,248 28,501 28,250 28,458 25,746 23,753 16.14%
NOSH 191,538 191,666 188,750 188,333 189,722 183,902 172,500 7.23%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 6.53% 7.11% 8.21% 7.33% 4.73% 4.69% 5.84% -
ROE 11.21% 12.02% 13.77% 11.71% 7.34% 8.07% 11.07% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 25.18 24.48 24.43 23.69 23.36 24.56 26.49 -3.32%
EPS 1.74 1.83 2.08 1.76 1.10 1.13 1.52 9.43%
DPS 0.70 0.70 0.70 0.46 0.45 0.47 0.50 25.17%
NAPS 0.1552 0.1526 0.151 0.15 0.15 0.14 0.1377 8.31%
Adjusted Per Share Value based on latest NOSH - 188,333
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 17.52 17.05 16.75 16.21 16.10 16.41 16.60 3.66%
EPS 1.21 1.28 1.43 1.20 0.76 0.76 0.96 16.69%
DPS 0.48 0.48 0.48 0.31 0.31 0.31 0.31 33.87%
NAPS 0.108 0.1063 0.1036 0.1026 0.1034 0.0936 0.0863 16.14%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.16 0.15 0.14 0.14 0.14 0.155 0.145 -
P/RPS 0.64 0.61 0.57 0.59 0.60 0.63 0.55 10.64%
P/EPS 9.20 8.18 6.73 7.97 12.71 13.72 9.51 -2.18%
EY 10.87 12.23 14.85 12.55 7.86 7.29 10.51 2.27%
DY 4.38 4.67 5.00 3.27 3.25 3.03 3.45 17.26%
P/NAPS 1.03 0.98 0.93 0.93 0.93 1.11 1.05 -1.27%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 27/08/13 28/05/13 21/02/13 28/11/12 28/08/12 23/05/12 27/02/12 -
Price 0.16 0.16 0.15 0.14 0.16 0.145 0.165 -
P/RPS 0.64 0.65 0.61 0.59 0.68 0.59 0.62 2.14%
P/EPS 9.20 8.72 7.21 7.97 14.53 12.83 10.82 -10.25%
EY 10.87 11.47 13.86 12.55 6.88 7.79 9.24 11.45%
DY 4.38 4.38 4.67 3.27 2.84 3.23 3.03 27.87%
P/NAPS 1.03 1.05 0.99 0.93 1.07 1.04 1.20 -9.69%

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