[PLS] QoQ Annualized Quarter Result on 31-Dec-2003 [#3]

Stock
[PLS] PLS PLANTATIONS BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 16.91%
YoY- 97.18%
Quarter Report
Latest QR
Upcoming QR
PLS's Result
PLS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 43,404 45,728 104,721 119,452 122,492 129,284 90,807 -38.78%
PBT 2,374 -20 5,273 8,868 5,550 5,344 3,911 -28.24%
Tax -520 752 -1,744 -649 1,480 80 28 -
NP 1,854 732 3,529 8,218 7,030 5,424 3,939 -39.40%
-
NP to SH 1,854 732 3,529 8,218 7,030 5,424 3,939 -39.40%
-
Tax Rate 21.90% - 33.07% 7.32% -26.67% -1.50% -0.72% -
Total Cost 41,550 44,996 101,192 111,233 115,462 123,860 86,868 -38.75%
-
Net Worth 68,862 67,317 45,959 21,776 23,956 21,784 20,903 120.92%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 68,862 67,317 45,959 21,776 23,956 21,784 20,903 120.92%
NOSH 66,214 65,357 44,620 21,776 21,778 21,784 21,774 109.47%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 4.27% 1.60% 3.37% 6.88% 5.74% 4.20% 4.34% -
ROE 2.69% 1.09% 7.68% 37.74% 29.35% 24.90% 18.84% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 65.55 69.97 234.69 548.53 562.45 593.46 417.03 -70.77%
EPS 2.80 1.12 9.21 25.16 32.28 16.60 18.09 -71.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 1.03 1.03 1.00 1.10 1.00 0.96 5.46%
Adjusted Per Share Value based on latest NOSH - 21,774
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 9.45 9.96 22.81 26.02 26.68 28.16 19.78 -38.80%
EPS 0.40 0.16 0.77 1.79 1.53 1.18 0.86 -39.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.1466 0.1001 0.0474 0.0522 0.0475 0.0455 121.02%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.25 0.28 0.34 0.45 0.86 0.89 0.78 -
P/RPS 0.38 0.40 0.14 0.08 0.15 0.15 0.19 58.53%
P/EPS 8.93 25.00 4.30 1.19 2.66 3.57 4.31 62.30%
EY 11.20 4.00 23.26 83.87 37.53 27.98 23.19 -38.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.27 0.33 0.45 0.78 0.89 0.81 -55.45%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 30/08/04 04/06/04 27/02/04 20/11/03 26/08/03 28/05/03 -
Price 0.24 0.26 0.26 0.36 0.80 0.84 0.72 -
P/RPS 0.37 0.37 0.11 0.07 0.14 0.14 0.17 67.70%
P/EPS 8.57 23.21 3.29 0.95 2.48 3.37 3.98 66.51%
EY 11.67 4.31 30.42 104.83 40.35 29.64 25.13 -39.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.25 0.25 0.36 0.73 0.84 0.75 -54.42%

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