[PLABS] YoY TTM 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- 9.46%
YoY- 6.54%
Quarter Report
Latest QR
Upcoming QR
PLABS's Result
PLABS's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 95,829 80,480 69,821 52,370 49,848 44,618 34,241 18.69%
PBT 5,598 5,039 5,936 3,295 2,898 3,553 3,707 7.10%
Tax -2,106 -1,598 -1,573 -1,059 -863 -281 -1,326 8.00%
NP 3,492 3,441 4,363 2,236 2,035 3,272 2,381 6.58%
-
NP to SH 3,492 3,299 4,318 2,314 2,172 3,309 2,340 6.89%
-
Tax Rate 37.62% 31.71% 26.50% 32.14% 29.78% 7.91% 35.77% -
Total Cost 92,337 77,039 65,458 50,134 47,813 41,346 31,860 19.38%
-
Net Worth 44,580 40,415 37,717 31,527 28,947 28,250 25,059 10.06%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 1,447 1,381 934 557 1,321 862 - -
Div Payout % 41.45% 41.87% 21.65% 24.10% 60.83% 26.07% - -
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 40,415 37,717 31,527 28,947 28,250 25,059 10.06%
NOSH 214,739 207,580 202,999 188,787 183,913 188,333 178,999 3.07%
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 3.64% 4.28% 6.25% 4.27% 4.08% 7.33% 6.95% -
ROE 7.83% 8.16% 11.45% 7.34% 7.50% 11.71% 9.34% -
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 44.63 38.77 34.39 27.74 27.10 23.69 19.13 15.14%
EPS 1.63 1.59 2.13 1.23 1.18 1.76 1.31 3.70%
DPS 0.67 0.67 0.46 0.30 0.72 0.46 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 34.98 29.38 25.49 19.12 18.20 16.29 12.50 18.69%
EPS 1.27 1.20 1.58 0.84 0.79 1.21 0.85 6.91%
DPS 0.53 0.50 0.34 0.20 0.48 0.31 0.00 -
NAPS 0.1627 0.1475 0.1377 0.1151 0.1057 0.1031 0.0915 10.05%
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 0.73 0.58 0.61 0.74 0.59 0.59 0.63 2.48%
P/EPS 19.99 14.16 9.87 16.72 13.55 7.97 9.18 13.83%
EY 5.00 7.06 10.13 5.98 7.38 12.55 10.89 -12.15%
DY 2.07 2.96 2.19 1.44 4.49 3.27 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 - -
Price 0.29 0.23 0.25 0.18 0.155 0.14 0.00 -
P/RPS 0.65 0.59 0.73 0.65 0.57 0.59 0.00 -
P/EPS 17.83 14.47 11.75 14.69 13.12 7.97 0.00 -
EY 5.61 6.91 8.51 6.81 7.62 12.55 0.00 -
DY 2.32 2.89 1.84 1.64 4.63 3.27 0.00 -
P/NAPS 1.40 1.18 1.35 1.08 0.98 0.93 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