[PLABS] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[PLABS] PETERLABS HOLDINGS BHD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 18.62%
YoY- 49.24%
Quarter Report
Latest QR
Upcoming QR
PLABS's Result
PLABS's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 49,848 48,231 46,917 46,104 44,618 44,322 45,171 6.78%
PBT 2,898 3,286 3,337 3,889 3,553 3,388 3,555 -12.72%
Tax -863 -137 0 -102 -281 -1,290 -1,438 -28.82%
NP 2,035 3,149 3,337 3,787 3,272 2,098 2,117 -2.59%
-
NP to SH 2,172 3,331 3,516 3,925 3,309 2,089 2,078 2.99%
-
Tax Rate 29.78% 4.17% 0.00% 2.62% 7.91% 38.08% 40.45% -
Total Cost 47,813 45,082 43,580 42,317 41,346 42,224 43,054 7.23%
-
Net Worth 28,947 29,726 29,248 28,501 28,250 28,458 25,746 8.11%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 1,321 1,321 1,321 1,321 862 862 862 32.88%
Div Payout % 60.83% 39.67% 37.58% 33.66% 26.07% 41.29% 41.51% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 28,947 29,726 29,248 28,501 28,250 28,458 25,746 8.11%
NOSH 183,913 191,538 191,666 188,750 188,333 189,722 183,902 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 4.08% 6.53% 7.11% 8.21% 7.33% 4.73% 4.69% -
ROE 7.50% 11.21% 12.02% 13.77% 11.71% 7.34% 8.07% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 27.10 25.18 24.48 24.43 23.69 23.36 24.56 6.77%
EPS 1.18 1.74 1.83 2.08 1.76 1.10 1.13 2.92%
DPS 0.72 0.70 0.70 0.70 0.46 0.45 0.47 32.85%
NAPS 0.1574 0.1552 0.1526 0.151 0.15 0.15 0.14 8.11%
Adjusted Per Share Value based on latest NOSH - 188,750
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 18.11 17.52 17.05 16.75 16.21 16.10 16.41 6.78%
EPS 0.79 1.21 1.28 1.43 1.20 0.76 0.76 2.61%
DPS 0.48 0.48 0.48 0.48 0.31 0.31 0.31 33.80%
NAPS 0.1052 0.108 0.1063 0.1036 0.1026 0.1034 0.0936 8.09%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.16 0.16 0.15 0.14 0.14 0.14 0.155 -
P/RPS 0.59 0.64 0.61 0.57 0.59 0.60 0.63 -4.27%
P/EPS 13.55 9.20 8.18 6.73 7.97 12.71 13.72 -0.82%
EY 7.38 10.87 12.23 14.85 12.55 7.86 7.29 0.82%
DY 4.49 4.38 4.67 5.00 3.27 3.25 3.03 29.94%
P/NAPS 1.02 1.03 0.98 0.93 0.93 0.93 1.11 -5.47%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 19/11/13 27/08/13 28/05/13 21/02/13 28/11/12 28/08/12 23/05/12 -
Price 0.155 0.16 0.16 0.15 0.14 0.16 0.145 -
P/RPS 0.57 0.64 0.65 0.61 0.59 0.68 0.59 -2.27%
P/EPS 13.12 9.20 8.72 7.21 7.97 14.53 12.83 1.49%
EY 7.62 10.87 11.47 13.86 12.55 6.88 7.79 -1.45%
DY 4.63 4.38 4.38 4.67 3.27 2.84 3.23 27.10%
P/NAPS 0.98 1.03 1.05 0.99 0.93 1.07 1.04 -3.88%

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