[PLS] QoQ Annualized Quarter Result on 30-Sep-2012 [#2]

Stock
[PLS] PLS PLANTATIONS BERHAD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- -30.08%
YoY- -64.58%
Quarter Report
Latest QR
Upcoming QR
PLS's Result
PLS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 53,568 76,938 66,554 72,142 78,012 148,157 135,965 -46.28%
PBT 6,244 9,573 5,745 9,584 13,620 19,886 24,994 -60.36%
Tax 7,244 -3,447 -2,282 -2,442 -3,272 -5,747 -3,584 -
NP 13,488 6,126 3,462 7,142 10,348 14,139 21,410 -26.53%
-
NP to SH 11,420 6,530 4,396 7,574 10,832 11,605 17,317 -24.25%
-
Tax Rate -116.02% 36.01% 39.72% 25.48% 24.02% 28.90% 14.34% -
Total Cost 40,080 70,812 63,092 65,000 67,664 134,018 114,554 -50.37%
-
Net Worth 113,005 110,163 106,928 107,341 106,199 103,496 104,838 5.13%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 113,005 110,163 106,928 107,341 106,199 103,496 104,838 5.13%
NOSH 326,700 326,700 326,700 326,465 326,265 326,901 326,700 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 25.18% 7.96% 5.20% 9.90% 13.26% 9.54% 15.75% -
ROE 10.11% 5.93% 4.11% 7.06% 10.20% 11.21% 16.52% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 16.40 23.55 20.37 22.10 23.91 45.32 41.62 -46.28%
EPS 3.48 2.00 1.35 2.32 3.32 3.55 5.31 -24.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3459 0.3372 0.3273 0.3288 0.3255 0.3166 0.3209 5.13%
Adjusted Per Share Value based on latest NOSH - 326,700
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 11.67 16.76 14.50 15.71 16.99 32.27 29.62 -46.28%
EPS 2.49 1.42 0.96 1.65 2.36 2.53 3.77 -24.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2462 0.24 0.2329 0.2338 0.2313 0.2254 0.2284 5.13%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.22 1.23 1.16 1.15 1.11 1.10 0.99 -
P/RPS 7.44 5.22 5.69 5.20 4.64 2.43 2.38 113.94%
P/EPS 34.90 61.54 86.21 49.57 33.43 30.99 18.68 51.75%
EY 2.87 1.63 1.16 2.02 2.99 3.23 5.35 -34.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.53 3.65 3.54 3.50 3.41 3.47 3.09 9.28%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 31/05/13 27/02/13 30/11/12 28/08/12 30/05/12 27/02/12 -
Price 1.00 1.38 1.07 1.07 1.08 1.10 1.08 -
P/RPS 6.10 5.86 5.25 4.84 4.52 2.43 2.60 76.65%
P/EPS 28.61 69.04 79.52 46.12 32.53 30.99 20.37 25.44%
EY 3.50 1.45 1.26 2.17 3.07 3.23 4.91 -20.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.89 4.09 3.27 3.25 3.32 3.47 3.37 -9.74%

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