[PLABS] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[PLABS] PETERLABS HOLDINGS BHD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -5.13%
YoY- -43.77%
Quarter Report
Latest QR
Upcoming QR
PLABS's Result
PLABS's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 54,943 52,370 51,485 50,059 50,312 49,848 48,231 9.04%
PBT 4,122 3,295 2,925 2,891 3,186 2,898 3,286 16.26%
Tax -1,117 -1,059 -874 -969 -1,121 -863 -137 303.54%
NP 3,005 2,236 2,051 1,922 2,065 2,035 3,149 -3.06%
-
NP to SH 3,048 2,314 2,114 1,977 2,084 2,172 3,331 -5.73%
-
Tax Rate 27.10% 32.14% 29.88% 33.52% 35.19% 29.78% 4.17% -
Total Cost 51,938 50,134 49,434 48,137 48,247 47,813 45,082 9.86%
-
Net Worth 32,778 31,527 30,405 29,200 29,522 28,947 29,726 6.71%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 934 557 557 557 557 1,321 1,321 -20.58%
Div Payout % 30.67% 24.10% 26.38% 28.21% 26.76% 60.83% 39.67% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 32,778 31,527 30,405 29,200 29,522 28,947 29,726 6.71%
NOSH 186,987 188,787 186,764 183,076 185,909 183,913 191,538 -1.58%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 5.47% 4.27% 3.98% 3.84% 4.10% 4.08% 6.53% -
ROE 9.30% 7.34% 6.95% 6.77% 7.06% 7.50% 11.21% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 29.38 27.74 27.57 27.34 27.06 27.10 25.18 10.80%
EPS 1.63 1.23 1.13 1.08 1.12 1.18 1.74 -4.24%
DPS 0.50 0.30 0.30 0.30 0.30 0.72 0.70 -20.04%
NAPS 0.1753 0.167 0.1628 0.1595 0.1588 0.1574 0.1552 8.43%
Adjusted Per Share Value based on latest NOSH - 183,076
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 20.06 19.12 18.80 18.27 18.37 18.20 17.61 9.04%
EPS 1.11 0.84 0.77 0.72 0.76 0.79 1.22 -6.08%
DPS 0.34 0.20 0.20 0.20 0.20 0.48 0.48 -20.48%
NAPS 0.1197 0.1151 0.111 0.1066 0.1078 0.1057 0.1085 6.74%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.16 0.205 0.19 0.165 0.155 0.16 0.16 -
P/RPS 0.54 0.74 0.69 0.60 0.57 0.59 0.64 -10.68%
P/EPS 9.82 16.72 16.79 15.28 13.83 13.55 9.20 4.43%
EY 10.19 5.98 5.96 6.54 7.23 7.38 10.87 -4.20%
DY 3.12 1.44 1.58 1.85 1.94 4.49 4.38 -20.19%
P/NAPS 0.91 1.23 1.17 1.03 0.98 1.02 1.03 -7.90%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 27/11/14 27/08/14 28/05/14 26/02/14 19/11/13 27/08/13 -
Price 0.17 0.18 0.23 0.16 0.15 0.155 0.16 -
P/RPS 0.58 0.65 0.83 0.59 0.55 0.57 0.64 -6.33%
P/EPS 10.43 14.69 20.32 14.82 13.38 13.12 9.20 8.70%
EY 9.59 6.81 4.92 6.75 7.47 7.62 10.87 -7.99%
DY 2.94 1.64 1.30 1.90 2.00 4.63 4.38 -23.28%
P/NAPS 0.97 1.08 1.41 1.00 0.94 0.98 1.03 -3.91%

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