[PLS] QoQ Annualized Quarter Result on 31-Mar-2003 [#4]

Stock
[PLS] PLS PLANTATIONS BERHAD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- -5.49%
YoY- 166.86%
Quarter Report
Latest QR
Upcoming QR
PLS's Result
PLS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 119,452 122,492 129,284 90,807 94,358 85,064 14,149 313.00%
PBT 8,868 5,550 5,344 3,911 4,168 3,358 809 391.31%
Tax -649 1,480 80 28 13 30 0 -
NP 8,218 7,030 5,424 3,939 4,181 3,388 809 367.06%
-
NP to SH 8,218 7,030 5,424 3,939 4,168 3,388 809 367.06%
-
Tax Rate 7.32% -26.67% -1.50% -0.72% -0.31% -0.89% 0.00% -
Total Cost 111,233 115,462 123,860 86,868 90,177 81,676 13,340 309.61%
-
Net Worth 21,776 23,956 21,784 20,903 19,971 18,507 17,662 14.93%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 21,776 23,956 21,784 20,903 19,971 18,507 17,662 14.93%
NOSH 21,776 21,778 21,784 21,774 21,708 21,773 21,805 -0.08%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 6.88% 5.74% 4.20% 4.34% 4.43% 3.98% 5.72% -
ROE 37.74% 29.35% 24.90% 18.84% 20.87% 18.31% 4.58% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 548.53 562.45 593.46 417.03 434.67 390.67 64.89 313.35%
EPS 25.16 32.28 16.60 18.09 19.20 15.56 3.71 257.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.10 1.00 0.96 0.92 0.85 0.81 15.03%
Adjusted Per Share Value based on latest NOSH - 21,761
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 26.02 26.68 28.16 19.78 20.55 18.53 3.08 313.18%
EPS 1.79 1.53 1.18 0.86 0.91 0.74 0.18 360.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0474 0.0522 0.0475 0.0455 0.0435 0.0403 0.0385 14.82%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.45 0.86 0.89 0.78 0.81 0.80 1.08 -
P/RPS 0.08 0.15 0.15 0.19 0.19 0.20 1.66 -86.68%
P/EPS 1.19 2.66 3.57 4.31 4.22 5.14 29.11 -88.06%
EY 83.87 37.53 27.98 23.19 23.70 19.45 3.44 735.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.78 0.89 0.81 0.88 0.94 1.33 -51.34%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 20/11/03 26/08/03 28/05/03 29/04/03 25/11/02 29/08/02 -
Price 0.36 0.80 0.84 0.72 0.71 0.78 1.00 -
P/RPS 0.07 0.14 0.14 0.17 0.16 0.20 1.54 -87.19%
P/EPS 0.95 2.48 3.37 3.98 3.70 5.01 26.95 -89.18%
EY 104.83 40.35 29.64 25.13 27.04 19.95 3.71 822.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.73 0.84 0.75 0.77 0.92 1.23 -55.81%

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