[PLABS] QoQ TTM Result on 31-Dec-2020 [#4]

Stock
[PLABS] PETERLABS HOLDINGS BHD
Announcement Date
15-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -8.06%
YoY- -9.82%
Quarter Report
Latest QR
Upcoming QR
PLABS's Result
PLABS's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 160,904 134,445 107,205 80,026 85,422 89,582 94,862 42.18%
PBT 6,699 6,238 6,129 5,429 5,798 5,420 5,488 14.20%
Tax -1,619 -1,558 -1,690 -1,574 -1,605 -1,312 -1,305 15.44%
NP 5,080 4,680 4,439 3,855 4,193 4,108 4,183 13.81%
-
NP to SH 4,730 4,411 4,283 3,855 4,193 4,108 4,183 8.52%
-
Tax Rate 24.17% 24.98% 27.57% 28.99% 27.68% 24.21% 23.78% -
Total Cost 155,824 129,765 102,766 76,171 81,229 85,474 90,679 43.41%
-
Net Worth 70,729 69,931 66,667 58,321 54,201 53,501 53,384 20.60%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - 2,231 2,231 2,231 2,231 - - -
Div Payout % - 50.59% 52.10% 57.88% 53.22% - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 70,729 69,931 66,667 58,321 54,201 53,501 53,384 20.60%
NOSH 275,213 275,213 275,213 236,213 236,213 212,222 214,739 17.97%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 3.16% 3.48% 4.14% 4.82% 4.91% 4.59% 4.41% -
ROE 6.69% 6.31% 6.42% 6.61% 7.74% 7.68% 7.84% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 58.47 48.85 39.90 33.88 38.28 42.21 44.18 20.52%
EPS 1.72 1.60 1.59 1.63 1.88 1.94 1.95 -8.01%
DPS 0.00 0.81 0.83 0.94 1.00 0.00 0.00 -
NAPS 0.257 0.2541 0.2481 0.2469 0.2429 0.2521 0.2486 2.23%
Adjusted Per Share Value based on latest NOSH - 236,213
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 58.74 49.08 39.14 29.21 31.18 32.70 34.63 42.18%
EPS 1.73 1.61 1.56 1.41 1.53 1.50 1.53 8.52%
DPS 0.00 0.81 0.81 0.81 0.81 0.00 0.00 -
NAPS 0.2582 0.2553 0.2434 0.2129 0.1979 0.1953 0.1949 20.60%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.245 0.23 0.225 0.235 0.25 0.18 0.14 -
P/RPS 0.42 0.47 0.56 0.69 0.65 0.43 0.32 19.85%
P/EPS 14.26 14.35 14.12 14.40 13.30 9.30 7.19 57.79%
EY 7.01 6.97 7.08 6.94 7.52 10.75 13.91 -36.64%
DY 0.00 3.53 3.69 4.02 4.00 0.00 0.00 -
P/NAPS 0.95 0.91 0.91 0.95 1.03 0.71 0.56 42.19%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/11/21 30/09/21 29/06/21 15/03/21 30/11/20 10/08/20 30/06/20 -
Price 0.215 0.245 0.23 0.24 0.225 0.27 0.18 -
P/RPS 0.37 0.50 0.58 0.71 0.59 0.64 0.41 -6.60%
P/EPS 12.51 15.29 14.43 14.71 11.97 13.95 9.24 22.36%
EY 7.99 6.54 6.93 6.80 8.35 7.17 10.82 -18.28%
DY 0.00 3.31 3.61 3.94 4.44 0.00 0.00 -
P/NAPS 0.84 0.96 0.93 0.97 0.93 1.07 0.72 10.81%

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