[PLS] QoQ Annualized Quarter Result on 31-Dec-2013 [#3]

Stock
[PLS] PLS PLANTATIONS BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 6.44%
YoY- 119.71%
Quarter Report
Latest QR
Upcoming QR
PLS's Result
PLS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 55,290 58,784 90,754 60,352 65,998 53,568 76,938 -19.75%
PBT -7,146 -412 30,333 12,542 10,498 6,244 9,573 -
Tax -512 -2,412 -7,760 -3,481 -1,530 7,244 -3,447 -71.92%
NP -7,658 -2,824 22,573 9,061 8,968 13,488 6,126 -
-
NP to SH -6,206 -2,720 19,920 9,658 9,074 11,420 6,530 -
-
Tax Rate - - 25.58% 27.75% 14.57% -116.02% 36.01% -
Total Cost 62,948 61,608 68,181 51,290 57,030 40,080 70,812 -7.54%
-
Net Worth 417,108 419,613 420,299 405,728 114,600 113,005 110,163 142.73%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 417,108 419,613 420,299 405,728 114,600 113,005 110,163 142.73%
NOSH 326,631 326,700 326,700 326,700 326,402 326,700 326,700 -0.01%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -13.85% -4.80% 24.87% 15.01% 13.59% 25.18% 7.96% -
ROE -1.49% -0.65% 4.74% 2.38% 7.92% 10.11% 5.93% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 16.93 17.99 27.78 18.47 20.22 16.40 23.55 -19.73%
EPS -1.90 -0.84 6.10 2.96 2.78 3.48 2.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.277 1.2844 1.2865 1.2419 0.3511 0.3459 0.3372 142.76%
Adjusted Per Share Value based on latest NOSH - 326,700
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 12.58 13.37 20.64 13.73 15.01 12.19 17.50 -19.73%
EPS -1.41 -0.62 4.53 2.20 2.06 2.60 1.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9488 0.9545 0.956 0.9229 0.2607 0.2571 0.2506 142.72%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.14 1.31 1.48 1.63 1.10 1.22 1.23 -
P/RPS 6.73 7.28 5.33 8.82 5.44 7.44 5.22 18.43%
P/EPS -60.00 -157.34 24.27 55.13 39.57 34.90 61.54 -
EY -1.67 -0.64 4.12 1.81 2.53 2.87 1.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.02 1.15 1.31 3.13 3.53 3.65 -60.93%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 27/08/14 30/05/14 28/02/14 28/11/13 30/08/13 31/05/13 -
Price 1.15 1.26 1.43 1.53 1.43 1.00 1.38 -
P/RPS 6.79 7.00 5.15 8.28 7.07 6.10 5.86 10.30%
P/EPS -60.53 -151.34 23.45 51.75 51.44 28.61 69.04 -
EY -1.65 -0.66 4.26 1.93 1.94 3.50 1.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.98 1.11 1.23 4.07 2.89 4.09 -63.51%

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