[PLABS] YoY Quarter Result on 30-Jun-2014 [#2]

Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 166.81%
YoY- 27.51%
View:
Show?
Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 23,045 20,004 16,132 13,715 12,289 10,975 11,824 11.75%
PBT 1,199 1,192 879 815 781 832 999 3.08%
Tax -236 -385 -230 -199 -294 -157 -305 -4.18%
NP 963 807 649 616 487 675 694 5.60%
-
NP to SH 963 807 650 635 498 683 694 5.60%
-
Tax Rate 19.68% 32.30% 26.17% 24.42% 37.64% 18.87% 30.53% -
Total Cost 22,082 19,197 15,483 13,099 11,802 10,300 11,130 12.08%
-
Net Worth 42,632 39,005 32,722 30,405 29,726 28,458 22,554 11.18%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 42,632 39,005 32,722 30,405 29,726 28,458 22,554 11.18%
NOSH 214,739 206,923 185,714 186,764 191,538 189,722 173,499 3.61%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 4.18% 4.03% 4.02% 4.49% 3.96% 6.15% 5.87% -
ROE 2.26% 2.07% 1.99% 2.09% 1.68% 2.40% 3.08% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 10.97 9.67 8.69 7.34 6.42 5.78 6.81 8.26%
EPS 0.46 0.39 0.35 0.34 0.26 0.36 0.40 2.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2029 0.1885 0.1762 0.1628 0.1552 0.15 0.13 7.69%
Adjusted Per Share Value based on latest NOSH - 186,764
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 8.37 7.27 5.86 4.98 4.47 3.99 4.30 11.72%
EPS 0.35 0.29 0.24 0.23 0.18 0.25 0.25 5.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1549 0.1417 0.1189 0.1105 0.108 0.1034 0.082 11.17%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 - -
Price 0.32 0.245 0.215 0.19 0.16 0.14 0.00 -
P/RPS 2.92 2.53 2.48 2.59 2.49 2.42 0.00 -
P/EPS 69.82 62.82 61.43 55.88 61.54 38.89 0.00 -
EY 1.43 1.59 1.63 1.79 1.63 2.57 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.30 1.22 1.17 1.03 0.93 0.00 -
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 25/08/17 29/08/16 26/08/15 27/08/14 27/08/13 28/08/12 26/08/11 -
Price 0.335 0.23 0.185 0.23 0.16 0.16 0.145 -
P/RPS 3.05 2.38 2.13 3.13 2.49 2.77 2.13 6.16%
P/EPS 73.09 58.97 52.86 67.65 61.54 44.44 36.25 12.38%
EY 1.37 1.70 1.89 1.48 1.63 2.25 2.76 -11.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.22 1.05 1.41 1.03 1.07 1.12 6.66%

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