[PLABS] QoQ TTM Result on 30-Sep-2015 [#3]

Stock
[PLABS] PETERLABS HOLDINGS BHD
Announcement Date
24-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 30.18%
YoY- 86.6%
Quarter Report
Latest QR
Upcoming QR
PLABS's Result
PLABS's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 80,428 76,556 73,481 69,821 63,152 60,735 54,943 28.95%
PBT 5,463 5,150 5,160 5,936 4,761 4,697 4,122 20.67%
Tax -1,687 -1,532 -1,682 -1,573 -1,417 -1,386 -1,117 31.66%
NP 3,776 3,618 3,478 4,363 3,344 3,311 3,005 16.46%
-
NP to SH 3,636 3,479 3,340 4,318 3,317 3,302 3,048 12.49%
-
Tax Rate 30.88% 29.75% 32.60% 26.50% 29.76% 29.51% 27.10% -
Total Cost 76,652 72,938 70,003 65,458 59,808 57,424 51,938 29.65%
-
Net Worth 39,005 37,575 37,197 37,717 32,722 32,680 32,778 12.30%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 1,381 1,381 1,381 934 934 934 934 29.81%
Div Payout % 37.99% 39.70% 41.36% 21.65% 28.19% 28.31% 30.67% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 39,005 37,575 37,197 37,717 32,722 32,680 32,778 12.30%
NOSH 206,923 203,548 197,333 202,999 185,714 189,230 186,987 6.99%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 4.69% 4.73% 4.73% 6.25% 5.30% 5.45% 5.47% -
ROE 9.32% 9.26% 8.98% 11.45% 10.14% 10.10% 9.30% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 38.87 37.61 37.24 34.39 34.00 32.10 29.38 20.53%
EPS 1.76 1.71 1.69 2.13 1.79 1.74 1.63 5.25%
DPS 0.67 0.68 0.70 0.46 0.50 0.50 0.50 21.56%
NAPS 0.1885 0.1846 0.1885 0.1858 0.1762 0.1727 0.1753 4.96%
Adjusted Per Share Value based on latest NOSH - 202,999
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 29.22 27.82 26.70 25.37 22.95 22.07 19.96 28.95%
EPS 1.32 1.26 1.21 1.57 1.21 1.20 1.11 12.25%
DPS 0.50 0.50 0.50 0.34 0.34 0.34 0.34 29.34%
NAPS 0.1417 0.1365 0.1352 0.137 0.1189 0.1187 0.1191 12.29%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.245 0.25 0.285 0.21 0.215 0.30 0.16 -
P/RPS 0.63 0.66 0.77 0.61 0.63 0.93 0.54 10.83%
P/EPS 13.94 14.63 16.84 9.87 12.04 17.19 9.82 26.33%
EY 7.17 6.84 5.94 10.13 8.31 5.82 10.19 -20.90%
DY 2.72 2.71 2.46 2.19 2.33 1.67 3.12 -8.74%
P/NAPS 1.30 1.35 1.51 1.13 1.22 1.74 0.91 26.87%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 30/05/16 26/02/16 24/11/15 26/08/15 27/05/15 27/02/15 -
Price 0.23 0.25 0.26 0.25 0.185 0.245 0.17 -
P/RPS 0.59 0.66 0.70 0.73 0.54 0.76 0.58 1.14%
P/EPS 13.09 14.63 15.36 11.75 10.36 14.04 10.43 16.36%
EY 7.64 6.84 6.51 8.51 9.65 7.12 9.59 -14.07%
DY 2.90 2.71 2.69 1.84 2.70 2.04 2.94 -0.90%
P/NAPS 1.22 1.35 1.38 1.35 1.05 1.42 0.97 16.53%

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