[PLS] QoQ Annualized Quarter Result on 30-Jun-2005 [#1]

Stock
[PLS] PLS PLANTATIONS BERHAD
Announcement Date
23-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- 214.2%
YoY- 456.28%
Quarter Report
Latest QR
Upcoming QR
PLS's Result
PLS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 58,877 48,905 56,320 62,884 62,824 51,840 43,404 22.56%
PBT 5,424 5,318 5,438 8,308 1,949 1,200 2,374 73.55%
Tax -1,576 -1,385 -1,786 -2,440 -653 -552 -520 109.56%
NP 3,848 3,933 3,652 5,868 1,296 648 1,854 62.78%
-
NP to SH 2,759 2,822 2,364 4,072 1,296 648 1,854 30.37%
-
Tax Rate 29.06% 26.04% 32.84% 29.37% 33.50% 46.00% 21.90% -
Total Cost 55,029 44,972 52,668 57,016 61,528 51,192 41,550 20.62%
-
Net Worth 71,106 71,873 67,916 67,866 69,851 67,241 68,862 2.16%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 71,106 71,873 67,916 67,866 69,851 67,241 68,862 2.16%
NOSH 65,348 65,339 65,303 65,256 66,525 66,575 66,214 -0.87%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 6.54% 8.04% 6.48% 9.33% 2.06% 1.25% 4.27% -
ROE 3.88% 3.93% 3.48% 6.00% 1.86% 0.96% 2.69% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 90.10 74.85 86.24 96.36 94.44 77.87 65.55 23.64%
EPS 4.22 4.32 3.62 6.24 1.98 0.97 2.80 31.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0881 1.10 1.04 1.04 1.05 1.01 1.04 3.06%
Adjusted Per Share Value based on latest NOSH - 65,256
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 13.39 11.12 12.81 14.30 14.29 11.79 9.87 22.57%
EPS 0.63 0.64 0.54 0.93 0.29 0.15 0.42 31.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1617 0.1635 0.1545 0.1544 0.1589 0.153 0.1566 2.16%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.22 0.16 0.16 0.19 0.24 0.24 0.25 -
P/RPS 0.24 0.21 0.19 0.20 0.25 0.31 0.38 -26.40%
P/EPS 5.21 3.70 4.42 3.04 12.32 24.66 8.93 -30.20%
EY 19.19 27.00 22.63 32.84 8.12 4.06 11.20 43.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.15 0.15 0.18 0.23 0.24 0.24 -11.45%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 26/05/06 24/02/06 28/11/05 23/08/05 27/05/05 25/02/05 29/11/04 -
Price 0.29 0.16 0.17 0.20 0.18 0.24 0.24 -
P/RPS 0.32 0.21 0.20 0.21 0.19 0.31 0.37 -9.23%
P/EPS 6.87 3.70 4.70 3.21 9.24 24.66 8.57 -13.71%
EY 14.56 27.00 21.29 31.20 10.82 4.06 11.67 15.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.15 0.16 0.19 0.17 0.24 0.23 11.29%

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