[PLS] QoQ Annualized Quarter Result on 31-Dec-2004 [#3]

Stock
[PLS] PLS PLANTATIONS BERHAD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- -65.05%
YoY- -92.12%
Quarter Report
Latest QR
Upcoming QR
PLS's Result
PLS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 56,320 62,884 62,824 51,840 43,404 45,728 104,721 -33.84%
PBT 5,438 8,308 1,949 1,200 2,374 -20 5,273 2.07%
Tax -1,786 -2,440 -653 -552 -520 752 -1,744 1.59%
NP 3,652 5,868 1,296 648 1,854 732 3,529 2.30%
-
NP to SH 2,364 4,072 1,296 648 1,854 732 3,529 -23.42%
-
Tax Rate 32.84% 29.37% 33.50% 46.00% 21.90% - 33.07% -
Total Cost 52,668 57,016 61,528 51,192 41,550 44,996 101,192 -35.26%
-
Net Worth 67,916 67,866 69,851 67,241 68,862 67,317 45,959 29.70%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 67,916 67,866 69,851 67,241 68,862 67,317 45,959 29.70%
NOSH 65,303 65,256 66,525 66,575 66,214 65,357 44,620 28.87%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 6.48% 9.33% 2.06% 1.25% 4.27% 1.60% 3.37% -
ROE 3.48% 6.00% 1.86% 0.96% 2.69% 1.09% 7.68% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 86.24 96.36 94.44 77.87 65.55 69.97 234.69 -48.66%
EPS 3.62 6.24 1.98 0.97 2.80 1.12 9.21 -46.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 1.04 1.05 1.01 1.04 1.03 1.03 0.64%
Adjusted Per Share Value based on latest NOSH - 66,818
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 12.81 14.30 14.29 11.79 9.87 10.40 23.82 -33.84%
EPS 0.54 0.93 0.29 0.15 0.42 0.17 0.80 -23.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1545 0.1544 0.1589 0.153 0.1566 0.1531 0.1045 29.74%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.16 0.19 0.24 0.24 0.25 0.28 0.34 -
P/RPS 0.19 0.20 0.25 0.31 0.38 0.40 0.14 22.55%
P/EPS 4.42 3.04 12.32 24.66 8.93 25.00 4.30 1.85%
EY 22.63 32.84 8.12 4.06 11.20 4.00 23.26 -1.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.18 0.23 0.24 0.24 0.27 0.33 -40.85%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 28/11/05 23/08/05 27/05/05 25/02/05 29/11/04 30/08/04 04/06/04 -
Price 0.17 0.20 0.18 0.24 0.24 0.26 0.26 -
P/RPS 0.20 0.21 0.19 0.31 0.37 0.37 0.11 48.91%
P/EPS 4.70 3.21 9.24 24.66 8.57 23.21 3.29 26.81%
EY 21.29 31.20 10.82 4.06 11.67 4.31 30.42 -21.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.19 0.17 0.24 0.23 0.25 0.25 -25.71%

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