[PLABS] YoY TTM Result on 31-Dec-2014 [#4]

Stock
[PLABS] PETERLABS HOLDINGS BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 31.72%
YoY- 46.26%
Quarter Report
Latest QR
Upcoming QR
PLABS's Result
PLABS's Financial Summary
View:
Show?
TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 94,735 83,577 73,481 54,943 50,312 46,104 45,690 12.91%
PBT 5,738 5,212 5,160 4,122 3,186 3,889 4,261 5.08%
Tax -1,718 -1,877 -1,682 -1,117 -1,121 -102 -1,593 1.26%
NP 4,020 3,335 3,478 3,005 2,065 3,787 2,668 7.06%
-
NP to SH 4,020 3,335 3,340 3,048 2,084 3,925 2,630 7.32%
-
Tax Rate 29.94% 36.01% 32.60% 27.10% 35.19% 2.62% 37.39% -
Total Cost 90,715 80,242 70,003 51,938 48,247 42,317 43,022 13.22%
-
Net Worth 45,761 39,436 37,197 32,778 29,522 28,501 23,753 11.53%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - 1,381 934 557 1,321 862 -
Div Payout % - - 41.36% 30.67% 26.76% 33.66% 32.79% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 45,761 39,436 37,197 32,778 29,522 28,501 23,753 11.53%
NOSH 214,739 206,800 197,333 186,987 185,909 188,750 172,500 3.71%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 4.24% 3.99% 4.73% 5.47% 4.10% 8.21% 5.84% -
ROE 8.78% 8.46% 8.98% 9.30% 7.06% 13.77% 11.07% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 44.12 40.41 37.24 29.38 27.06 24.43 26.49 8.86%
EPS 1.87 1.61 1.69 1.63 1.12 2.08 1.52 3.51%
DPS 0.00 0.00 0.70 0.50 0.30 0.70 0.50 -
NAPS 0.2131 0.1907 0.1885 0.1753 0.1588 0.151 0.1377 7.54%
Adjusted Per Share Value based on latest NOSH - 186,987
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 34.58 30.51 26.82 20.06 18.37 16.83 16.68 12.90%
EPS 1.47 1.22 1.22 1.11 0.76 1.43 0.96 7.35%
DPS 0.00 0.00 0.50 0.34 0.20 0.48 0.31 -
NAPS 0.1671 0.144 0.1358 0.1197 0.1078 0.104 0.0867 11.54%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.29 0.24 0.285 0.16 0.155 0.14 0.145 -
P/RPS 0.66 0.59 0.77 0.54 0.57 0.57 0.55 3.08%
P/EPS 15.49 14.88 16.84 9.82 13.83 6.73 9.51 8.46%
EY 6.46 6.72 5.94 10.19 7.23 14.85 10.51 -7.78%
DY 0.00 0.00 2.46 3.12 1.94 5.00 3.45 -
P/NAPS 1.36 1.26 1.51 0.91 0.98 0.93 1.05 4.40%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 28/02/17 26/02/16 27/02/15 26/02/14 21/02/13 27/02/12 -
Price 0.295 0.24 0.26 0.17 0.15 0.15 0.165 -
P/RPS 0.67 0.59 0.70 0.58 0.55 0.61 0.62 1.29%
P/EPS 15.76 14.88 15.36 10.43 13.38 7.21 10.82 6.46%
EY 6.35 6.72 6.51 9.59 7.47 13.86 9.24 -6.05%
DY 0.00 0.00 2.69 2.94 2.00 4.67 3.03 -
P/NAPS 1.38 1.26 1.38 0.97 0.94 0.99 1.20 2.35%

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