[PLS] QoQ Annualized Quarter Result on 30-Jun-2003 [#1]

Stock
[PLS] PLS PLANTATIONS BERHAD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- 37.7%
YoY- 570.46%
Quarter Report
Latest QR
Upcoming QR
PLS's Result
PLS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 104,721 119,452 122,492 129,284 90,807 94,358 85,064 14.85%
PBT 5,273 8,868 5,550 5,344 3,911 4,168 3,358 35.06%
Tax -1,744 -649 1,480 80 28 13 30 -
NP 3,529 8,218 7,030 5,424 3,939 4,181 3,388 2.75%
-
NP to SH 3,529 8,218 7,030 5,424 3,939 4,168 3,388 2.75%
-
Tax Rate 33.07% 7.32% -26.67% -1.50% -0.72% -0.31% -0.89% -
Total Cost 101,192 111,233 115,462 123,860 86,868 90,177 81,676 15.33%
-
Net Worth 45,959 21,776 23,956 21,784 20,903 19,971 18,507 83.28%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 45,959 21,776 23,956 21,784 20,903 19,971 18,507 83.28%
NOSH 44,620 21,776 21,778 21,784 21,774 21,708 21,773 61.26%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 3.37% 6.88% 5.74% 4.20% 4.34% 4.43% 3.98% -
ROE 7.68% 37.74% 29.35% 24.90% 18.84% 20.87% 18.31% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 234.69 548.53 562.45 593.46 417.03 434.67 390.67 -28.78%
EPS 9.21 25.16 32.28 16.60 18.09 19.20 15.56 -29.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.00 1.10 1.00 0.96 0.92 0.85 13.64%
Adjusted Per Share Value based on latest NOSH - 21,784
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 22.81 26.02 26.68 28.16 19.78 20.55 18.53 14.84%
EPS 0.77 1.79 1.53 1.18 0.86 0.91 0.74 2.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1001 0.0474 0.0522 0.0475 0.0455 0.0435 0.0403 83.30%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.34 0.45 0.86 0.89 0.78 0.81 0.80 -
P/RPS 0.14 0.08 0.15 0.15 0.19 0.19 0.20 -21.14%
P/EPS 4.30 1.19 2.66 3.57 4.31 4.22 5.14 -11.20%
EY 23.26 83.87 37.53 27.98 23.19 23.70 19.45 12.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.45 0.78 0.89 0.81 0.88 0.94 -50.20%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 04/06/04 27/02/04 20/11/03 26/08/03 28/05/03 29/04/03 25/11/02 -
Price 0.26 0.36 0.80 0.84 0.72 0.71 0.78 -
P/RPS 0.11 0.07 0.14 0.14 0.17 0.16 0.20 -32.84%
P/EPS 3.29 0.95 2.48 3.37 3.98 3.70 5.01 -24.42%
EY 30.42 104.83 40.35 29.64 25.13 27.04 19.95 32.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.36 0.73 0.84 0.75 0.77 0.92 -58.01%

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