[PLS] QoQ Cumulative Quarter Result on 30-Jun-2012 [#1]

Stock
[PLS] PLS PLANTATIONS BERHAD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -76.67%
YoY- -29.05%
Quarter Report
Latest QR
Upcoming QR
PLS's Result
PLS's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 76,938 49,916 36,071 19,503 148,157 101,974 72,697 3.84%
PBT 9,573 4,309 4,792 3,405 19,886 18,746 15,404 -27.15%
Tax -3,447 -1,712 -1,221 -818 -5,747 -2,688 -1,875 50.01%
NP 6,126 2,597 3,571 2,587 14,139 16,058 13,529 -41.00%
-
NP to SH 6,530 3,297 3,787 2,708 11,605 12,988 10,692 -27.99%
-
Tax Rate 36.01% 39.73% 25.48% 24.02% 28.90% 14.34% 12.17% -
Total Cost 70,812 47,319 32,500 16,916 134,018 85,916 59,168 12.71%
-
Net Worth 110,163 106,928 107,418 106,340 103,496 104,838 102,603 4.84%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 110,163 106,928 107,418 106,340 103,496 104,838 102,603 4.84%
NOSH 326,700 326,700 326,700 326,700 326,901 326,700 326,972 -0.05%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 7.96% 5.20% 9.90% 13.26% 9.54% 15.75% 18.61% -
ROE 5.93% 3.08% 3.53% 2.55% 11.21% 12.39% 10.42% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 23.55 15.28 11.04 5.97 45.32 31.21 22.23 3.91%
EPS 2.00 1.01 1.16 0.83 3.55 3.98 3.27 -27.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3372 0.3273 0.3288 0.3255 0.3166 0.3209 0.3138 4.90%
Adjusted Per Share Value based on latest NOSH - 326,700
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 17.50 11.35 8.21 4.44 33.70 23.20 16.54 3.82%
EPS 1.49 0.75 0.86 0.62 2.64 2.95 2.43 -27.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2506 0.2432 0.2443 0.2419 0.2354 0.2385 0.2334 4.84%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.23 1.16 1.15 1.11 1.10 0.99 0.98 -
P/RPS 5.22 7.59 10.42 18.59 2.43 3.17 4.41 11.88%
P/EPS 61.54 114.94 99.21 133.91 30.99 24.90 29.97 61.48%
EY 1.63 0.87 1.01 0.75 3.23 4.02 3.34 -37.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.65 3.54 3.50 3.41 3.47 3.09 3.12 11.01%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 31/05/13 27/02/13 30/11/12 28/08/12 30/05/12 27/02/12 29/11/11 -
Price 1.38 1.07 1.07 1.08 1.10 1.08 1.01 -
P/RPS 5.86 7.00 9.69 18.09 2.43 3.46 4.54 18.52%
P/EPS 69.04 106.03 92.31 130.29 30.99 27.17 30.89 70.86%
EY 1.45 0.94 1.08 0.77 3.23 3.68 3.24 -41.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.09 3.27 3.25 3.32 3.47 3.37 3.22 17.26%

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