[PLABS] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[PLABS] PETERLABS HOLDINGS BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 8.33%
YoY- 67.02%
Quarter Report
Latest QR
Upcoming QR
PLABS's Result
PLABS's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 73,481 69,821 63,152 60,735 54,943 52,370 51,485 26.68%
PBT 5,160 5,936 4,761 4,697 4,122 3,295 2,925 45.84%
Tax -1,682 -1,573 -1,417 -1,386 -1,117 -1,059 -874 54.53%
NP 3,478 4,363 3,344 3,311 3,005 2,236 2,051 42.06%
-
NP to SH 3,340 4,318 3,317 3,302 3,048 2,314 2,114 35.53%
-
Tax Rate 32.60% 26.50% 29.76% 29.51% 27.10% 32.14% 29.88% -
Total Cost 70,003 65,458 59,808 57,424 51,938 50,134 49,434 26.02%
-
Net Worth 37,197 37,717 32,722 32,680 32,778 31,527 30,405 14.34%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 1,381 934 934 934 934 557 557 82.88%
Div Payout % 41.36% 21.65% 28.19% 28.31% 30.67% 24.10% 26.38% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 37,197 37,717 32,722 32,680 32,778 31,527 30,405 14.34%
NOSH 197,333 202,999 185,714 189,230 186,987 188,787 186,764 3.72%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 4.73% 6.25% 5.30% 5.45% 5.47% 4.27% 3.98% -
ROE 8.98% 11.45% 10.14% 10.10% 9.30% 7.34% 6.95% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 37.24 34.39 34.00 32.10 29.38 27.74 27.57 22.12%
EPS 1.69 2.13 1.79 1.74 1.63 1.23 1.13 30.68%
DPS 0.70 0.46 0.50 0.50 0.50 0.30 0.30 75.64%
NAPS 0.1885 0.1858 0.1762 0.1727 0.1753 0.167 0.1628 10.23%
Adjusted Per Share Value based on latest NOSH - 189,230
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 26.82 25.49 23.05 22.17 20.06 19.12 18.80 26.64%
EPS 1.22 1.58 1.21 1.21 1.11 0.84 0.77 35.79%
DPS 0.50 0.34 0.34 0.34 0.34 0.20 0.20 83.89%
NAPS 0.1358 0.1377 0.1195 0.1193 0.1197 0.1151 0.111 14.34%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.285 0.21 0.215 0.30 0.16 0.205 0.19 -
P/RPS 0.77 0.61 0.63 0.93 0.54 0.74 0.69 7.56%
P/EPS 16.84 9.87 12.04 17.19 9.82 16.72 16.79 0.19%
EY 5.94 10.13 8.31 5.82 10.19 5.98 5.96 -0.22%
DY 2.46 2.19 2.33 1.67 3.12 1.44 1.58 34.22%
P/NAPS 1.51 1.13 1.22 1.74 0.91 1.23 1.17 18.48%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 24/11/15 26/08/15 27/05/15 27/02/15 27/11/14 27/08/14 -
Price 0.26 0.25 0.185 0.245 0.17 0.18 0.23 -
P/RPS 0.70 0.73 0.54 0.76 0.58 0.65 0.83 -10.70%
P/EPS 15.36 11.75 10.36 14.04 10.43 14.69 20.32 -16.97%
EY 6.51 8.51 9.65 7.12 9.59 6.81 4.92 20.46%
DY 2.69 1.84 2.70 2.04 2.94 1.64 1.30 62.16%
P/NAPS 1.38 1.35 1.05 1.42 0.97 1.08 1.41 -1.41%

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