[PLABS] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[PLABS] PETERLABS HOLDINGS BHD
Announcement Date
24-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 61.47%
YoY- 84.89%
Quarter Report
Latest QR
Upcoming QR
PLABS's Result
PLABS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 88,962 97,466 81,130 71,798 51,961 49,217 44,225 12.34%
PBT 5,353 5,590 5,080 5,241 2,822 2,677 3,998 4.98%
Tax -1,622 -1,792 -1,446 -1,558 -950 -1,033 -18 111.66%
NP 3,730 3,798 3,633 3,682 1,872 1,644 3,980 -1.07%
-
NP to SH 3,730 3,798 3,633 3,688 1,994 1,688 4,025 -1.26%
-
Tax Rate 30.30% 32.06% 28.46% 29.73% 33.66% 38.59% 0.45% -
Total Cost 85,232 93,668 77,497 68,116 50,089 47,573 40,245 13.31%
-
Net Worth 47,242 44,580 40,193 35,938 31,228 29,741 28,127 9.02%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - 1,289 - - - -
Div Payout % - - - 34.97% - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 47,242 44,580 40,193 35,938 31,228 29,741 28,127 9.02%
NOSH 214,739 214,739 206,439 193,426 186,999 188,955 187,515 2.28%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 4.19% 3.90% 4.48% 5.13% 3.60% 3.34% 9.00% -
ROE 7.90% 8.52% 9.04% 10.26% 6.39% 5.68% 14.31% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 41.43 45.39 39.30 37.12 27.79 26.05 23.58 9.84%
EPS 1.73 1.80 1.76 1.91 1.07 0.89 2.15 -3.55%
DPS 0.00 0.00 0.00 0.67 0.00 0.00 0.00 -
NAPS 0.22 0.2076 0.1947 0.1858 0.167 0.1574 0.15 6.58%
Adjusted Per Share Value based on latest NOSH - 202,999
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 32.48 35.58 29.62 26.21 18.97 17.97 16.14 12.35%
EPS 1.36 1.39 1.33 1.35 0.73 0.62 1.47 -1.28%
DPS 0.00 0.00 0.00 0.47 0.00 0.00 0.00 -
NAPS 0.1725 0.1627 0.1467 0.1312 0.114 0.1086 0.1027 9.02%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.29 0.325 0.225 0.21 0.205 0.16 0.14 -
P/RPS 0.70 0.72 0.57 0.57 0.74 0.61 0.59 2.88%
P/EPS 16.69 18.37 12.78 11.01 19.22 17.91 6.52 16.95%
EY 5.99 5.44 7.82 9.08 5.20 5.58 15.33 -14.49%
DY 0.00 0.00 0.00 3.17 0.00 0.00 0.00 -
P/NAPS 1.32 1.57 1.16 1.13 1.23 1.02 0.93 6.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 30/11/18 29/11/17 30/11/16 24/11/15 27/11/14 19/11/13 28/11/12 -
Price 0.27 0.29 0.23 0.25 0.18 0.155 0.14 -
P/RPS 0.65 0.64 0.59 0.67 0.65 0.60 0.59 1.62%
P/EPS 15.54 16.39 13.07 13.11 16.88 17.35 6.52 15.56%
EY 6.43 6.10 7.65 7.63 5.93 5.76 15.33 -13.47%
DY 0.00 0.00 0.00 2.67 0.00 0.00 0.00 -
P/NAPS 1.23 1.40 1.18 1.35 1.08 0.98 0.93 4.76%

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