[PLS] QoQ Annualized Quarter Result on 31-Mar-2021 [#3]

Stock
[PLS] PLS PLANTATIONS BERHAD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 8.57%
YoY- 269.45%
Quarter Report
Latest QR
Upcoming QR
PLS's Result
PLS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 214,214 199,384 134,346 113,233 113,164 114,444 87,736 81.02%
PBT 58,032 60,032 24,061 19,790 20,338 22,830 16,092 134.61%
Tax -16,056 -15,976 -7,009 -5,637 -6,509 -6,618 -4,856 121.45%
NP 41,976 44,056 17,052 14,152 13,829 16,212 11,236 140.18%
-
NP to SH 30,736 31,952 12,860 10,731 9,884 12,272 8,772 130.16%
-
Tax Rate 27.67% 26.61% 29.13% 28.48% 32.00% 28.99% 30.18% -
Total Cost 172,238 155,328 117,294 99,080 99,334 98,232 76,500 71.52%
-
Net Worth 261,854 254,500 229,264 222,143 200,286 197,277 189,833 23.84%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 261,854 254,500 229,264 222,143 200,286 197,277 189,833 23.84%
NOSH 399,656 399,656 399,656 399,656 363,200 363,200 350,700 9.07%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 19.60% 22.10% 12.69% 12.50% 12.22% 14.17% 12.81% -
ROE 11.74% 12.55% 5.61% 4.83% 4.93% 6.22% 4.62% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 53.60 49.89 36.20 31.10 31.90 32.55 25.02 65.95%
EPS 7.68 8.00 3.46 2.95 2.79 3.50 2.52 109.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6552 0.6368 0.6177 0.6102 0.5646 0.5611 0.5413 13.53%
Adjusted Per Share Value based on latest NOSH - 399,656
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 46.66 43.43 29.26 24.66 24.65 24.93 19.11 81.02%
EPS 6.69 6.96 2.80 2.34 2.15 2.67 1.91 130.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5704 0.5544 0.4994 0.4839 0.4363 0.4297 0.4135 23.84%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.90 0.91 0.96 1.15 0.96 0.90 0.635 -
P/RPS 1.68 1.82 2.65 3.70 3.01 2.76 2.54 -24.02%
P/EPS 11.70 11.38 27.71 39.01 34.45 25.78 25.39 -40.25%
EY 8.55 8.79 3.61 2.56 2.90 3.88 3.94 67.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.43 1.55 1.88 1.70 1.60 1.17 11.06%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 21/02/22 29/11/21 20/09/21 25/05/21 24/02/21 30/11/20 28/08/20 -
Price 0.99 0.89 0.905 1.05 1.18 0.95 0.71 -
P/RPS 1.85 1.78 2.50 3.38 3.70 2.92 2.84 -24.79%
P/EPS 12.87 11.13 26.12 35.62 42.35 27.22 28.39 -40.90%
EY 7.77 8.98 3.83 2.81 2.36 3.67 3.52 69.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 1.40 1.47 1.72 2.09 1.69 1.31 9.90%

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