[PLS] QoQ Annualized Quarter Result on 31-Dec-2011 [#3]

Stock
[PLS] PLS PLANTATIONS BERHAD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- -19.02%
YoY- 21.64%
Quarter Report
Latest QR
Upcoming QR
PLS's Result
PLS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 72,142 78,012 148,157 135,965 145,394 87,052 123,379 -30.00%
PBT 9,584 13,620 19,886 24,994 30,808 19,504 17,737 -33.58%
Tax -2,442 -3,272 -5,747 -3,584 -3,750 -520 -6,321 -46.86%
NP 7,142 10,348 14,139 21,410 27,058 18,984 11,416 -26.78%
-
NP to SH 7,574 10,832 11,605 17,317 21,384 17,144 10,054 -17.16%
-
Tax Rate 25.48% 24.02% 28.90% 14.34% 12.17% 2.67% 35.64% -
Total Cost 65,000 67,664 134,018 114,554 118,336 68,068 111,963 -30.33%
-
Net Worth 107,341 106,199 103,496 104,838 102,603 96,255 91,777 10.97%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 107,341 106,199 103,496 104,838 102,603 96,255 91,777 10.97%
NOSH 326,465 326,265 326,901 326,700 326,972 327,175 326,493 -0.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 9.90% 13.26% 9.54% 15.75% 18.61% 21.81% 9.25% -
ROE 7.06% 10.20% 11.21% 16.52% 20.84% 17.81% 10.95% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 22.10 23.91 45.32 41.62 44.47 26.61 37.79 -29.99%
EPS 2.32 3.32 3.55 5.31 6.54 5.24 3.08 -17.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3288 0.3255 0.3166 0.3209 0.3138 0.2942 0.2811 10.98%
Adjusted Per Share Value based on latest NOSH - 326,700
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 16.41 17.75 33.70 30.93 33.07 19.80 28.06 -29.99%
EPS 1.72 2.46 2.64 3.94 4.86 3.90 2.29 -17.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2442 0.2416 0.2354 0.2385 0.2334 0.2189 0.2088 10.97%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.15 1.11 1.10 0.99 0.98 1.27 1.46 -
P/RPS 5.20 4.64 2.43 2.38 2.20 4.77 3.86 21.91%
P/EPS 49.57 33.43 30.99 18.68 14.98 24.24 47.41 3.00%
EY 2.02 2.99 3.23 5.35 6.67 4.13 2.11 -2.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.50 3.41 3.47 3.09 3.12 4.32 5.19 -23.04%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 28/08/12 30/05/12 27/02/12 29/11/11 25/08/11 30/05/11 -
Price 1.07 1.08 1.10 1.08 1.01 0.99 1.30 -
P/RPS 4.84 4.52 2.43 2.60 2.27 3.72 3.44 25.48%
P/EPS 46.12 32.53 30.99 20.37 15.44 18.89 42.22 6.05%
EY 2.17 3.07 3.23 4.91 6.48 5.29 2.37 -5.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.25 3.32 3.47 3.37 3.22 3.37 4.62 -20.85%

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