[PLABS] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[PLABS] PETERLABS HOLDINGS BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 14.24%
YoY- 18.17%
Quarter Report
Latest QR
Upcoming QR
PLABS's Result
PLABS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 97,466 81,130 71,798 51,961 49,217 44,225 45,654 13.46%
PBT 5,590 5,080 5,241 2,822 2,677 3,998 4,942 2.07%
Tax -1,792 -1,446 -1,558 -950 -1,033 -18 -1,768 0.22%
NP 3,798 3,633 3,682 1,872 1,644 3,980 3,174 3.03%
-
NP to SH 3,798 3,633 3,688 1,994 1,688 4,025 3,174 3.03%
-
Tax Rate 32.06% 28.46% 29.73% 33.66% 38.59% 0.45% 35.77% -
Total Cost 93,668 77,497 68,116 50,089 47,573 40,245 42,480 14.07%
-
Net Worth 44,580 40,193 35,938 31,228 29,741 28,127 24,876 10.20%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - 1,289 - - - - -
Div Payout % - - 34.97% - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 44,580 40,193 35,938 31,228 29,741 28,127 24,876 10.20%
NOSH 214,739 206,439 193,426 186,999 188,955 187,515 177,686 3.20%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 3.90% 4.48% 5.13% 3.60% 3.34% 9.00% 6.95% -
ROE 8.52% 9.04% 10.26% 6.39% 5.68% 14.31% 12.76% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 45.39 39.30 37.12 27.79 26.05 23.58 25.69 9.94%
EPS 1.80 1.76 1.91 1.07 0.89 2.15 1.79 0.09%
DPS 0.00 0.00 0.67 0.00 0.00 0.00 0.00 -
NAPS 0.2076 0.1947 0.1858 0.167 0.1574 0.15 0.14 6.78%
Adjusted Per Share Value based on latest NOSH - 188,787
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 35.58 29.62 26.21 18.97 17.97 16.14 16.67 13.45%
EPS 1.39 1.33 1.35 0.73 0.62 1.47 1.16 3.05%
DPS 0.00 0.00 0.47 0.00 0.00 0.00 0.00 -
NAPS 0.1627 0.1467 0.1312 0.114 0.1086 0.1027 0.0908 10.19%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.325 0.225 0.21 0.205 0.16 0.14 0.12 -
P/RPS 0.72 0.57 0.57 0.74 0.61 0.59 0.47 7.36%
P/EPS 18.37 12.78 11.01 19.22 17.91 6.52 6.72 18.22%
EY 5.44 7.82 9.08 5.20 5.58 15.33 14.89 -15.43%
DY 0.00 0.00 3.17 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.16 1.13 1.23 1.02 0.93 0.86 10.54%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/11/17 30/11/16 24/11/15 27/11/14 19/11/13 28/11/12 30/11/11 -
Price 0.29 0.23 0.25 0.18 0.155 0.14 0.145 -
P/RPS 0.64 0.59 0.67 0.65 0.60 0.59 0.56 2.24%
P/EPS 16.39 13.07 13.11 16.88 17.35 6.52 8.12 12.40%
EY 6.10 7.65 7.63 5.93 5.76 15.33 12.32 -11.04%
DY 0.00 0.00 2.67 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.18 1.35 1.08 0.98 0.93 1.04 5.07%

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