[PLABS] YoY Quarter Result on 31-Dec-2011 [#4]

Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -80.73%
YoY--%
View:
Show?
Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 15,972 13,399 12,935 11,449 0 -
PBT 2,005 1,178 890 697 0 -
Tax -404 -346 -88 -628 0 -
NP 1,601 832 802 69 0 -
-
NP to SH 1,552 818 906 69 0 -
-
Tax Rate 20.15% 29.37% 9.89% 90.10% - -
Total Cost 14,371 12,567 12,133 11,380 0 -
-
Net Worth 32,778 29,522 28,501 24,150 0 -
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 934 557 1,321 - - -
Div Payout % 60.24% 68.18% 145.83% - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 32,778 29,522 28,501 24,150 0 -
NOSH 186,987 185,909 188,750 172,500 0 -
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 10.02% 6.21% 6.20% 0.60% 0.00% -
ROE 4.73% 2.77% 3.18% 0.29% 0.00% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 8.54 7.21 6.85 6.64 0.00 -
EPS 0.83 0.44 0.48 0.04 0.00 -
DPS 0.50 0.30 0.70 0.00 0.00 -
NAPS 0.1753 0.1588 0.151 0.14 0.12 9.93%
Adjusted Per Share Value based on latest NOSH - 172,500
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 5.80 4.87 4.70 4.16 0.00 -
EPS 0.56 0.30 0.33 0.03 0.00 -
DPS 0.34 0.20 0.48 0.00 0.00 -
NAPS 0.1191 0.1073 0.1036 0.0877 0.12 -0.18%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 - -
Price 0.16 0.155 0.14 0.145 0.00 -
P/RPS 1.87 2.15 2.04 2.18 0.00 -
P/EPS 19.28 35.23 29.17 362.50 0.00 -
EY 5.19 2.84 3.43 0.28 0.00 -
DY 3.13 1.94 5.00 0.00 0.00 -
P/NAPS 0.91 0.98 0.93 1.04 0.00 -
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/15 26/02/14 21/02/13 27/02/12 - -
Price 0.17 0.15 0.15 0.165 0.00 -
P/RPS 1.99 2.08 2.19 2.49 0.00 -
P/EPS 20.48 34.09 31.25 412.50 0.00 -
EY 4.88 2.93 3.20 0.24 0.00 -
DY 2.94 2.00 4.67 0.00 0.00 -
P/NAPS 0.97 0.94 0.99 1.18 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