[PLABS] YoY Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[PLABS] PETERLABS HOLDINGS BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 41.1%
YoY- 20.54%
Quarter Report
Latest QR
Upcoming QR
PLABS's Result
PLABS's Financial Summary
View:
Show?
Cumulative Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 80,026 96,234 90,419 94,735 83,577 73,481 54,943 6.46%
PBT 5,429 5,709 5,530 5,738 5,212 5,160 4,122 4.69%
Tax -1,574 -1,434 -1,645 -1,718 -1,877 -1,682 -1,117 5.87%
NP 3,855 4,275 3,885 4,020 3,335 3,478 3,005 4.23%
-
NP to SH 3,855 4,275 3,885 4,020 3,335 3,340 3,048 3.98%
-
Tax Rate 28.99% 25.12% 29.75% 29.94% 36.01% 32.60% 27.10% -
Total Cost 76,171 91,959 86,534 90,715 80,242 70,003 51,938 6.58%
-
Net Worth 58,321 52,460 48,337 45,761 39,436 37,031 32,982 9.95%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 2,362 - - - - 1,375 940 16.58%
Div Payout % 61.27% - - - - 41.17% 30.86% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 58,321 52,460 48,337 45,761 39,436 37,031 32,982 9.95%
NOSH 236,213 214,739 214,739 214,739 206,800 196,451 188,148 3.86%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 4.82% 4.44% 4.30% 4.24% 3.99% 4.73% 5.47% -
ROE 6.61% 8.15% 8.04% 8.78% 8.46% 9.02% 9.24% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 33.88 44.81 42.11 44.12 40.41 37.40 29.20 2.50%
EPS 1.63 1.99 1.81 1.90 1.61 1.70 1.62 0.10%
DPS 1.00 0.00 0.00 0.00 0.00 0.70 0.50 12.23%
NAPS 0.2469 0.2443 0.2251 0.2131 0.1907 0.1885 0.1753 5.86%
Adjusted Per Share Value based on latest NOSH - 214,739
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 29.08 34.97 32.85 34.42 30.37 26.70 19.96 6.46%
EPS 1.40 1.55 1.41 1.46 1.21 1.21 1.11 3.94%
DPS 0.86 0.00 0.00 0.00 0.00 0.50 0.34 16.71%
NAPS 0.2119 0.1906 0.1756 0.1663 0.1433 0.1346 0.1198 9.96%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.235 0.205 0.275 0.29 0.24 0.285 0.16 -
P/RPS 0.69 0.46 0.65 0.66 0.59 0.76 0.55 3.84%
P/EPS 14.40 10.30 15.20 15.49 14.88 16.76 9.88 6.47%
EY 6.94 9.71 6.58 6.46 6.72 5.97 10.13 -6.10%
DY 4.26 0.00 0.00 0.00 0.00 2.46 3.13 5.26%
P/NAPS 0.95 0.84 1.22 1.36 1.26 1.51 0.91 0.71%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 15/03/21 28/02/20 28/02/19 28/02/18 28/02/17 26/02/16 27/02/15 -
Price 0.24 0.185 0.325 0.295 0.24 0.26 0.17 -
P/RPS 0.71 0.41 0.77 0.67 0.59 0.70 0.58 3.42%
P/EPS 14.71 9.29 17.96 15.76 14.88 15.29 10.49 5.79%
EY 6.80 10.76 5.57 6.35 6.72 6.54 9.53 -5.46%
DY 4.17 0.00 0.00 0.00 0.00 2.69 2.94 5.99%
P/NAPS 0.97 0.76 1.44 1.38 1.26 1.38 0.97 0.00%

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