[PLS] QoQ Cumulative Quarter Result on 30-Sep-2012 [#2]

Stock
[PLS] PLS PLANTATIONS BERHAD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 39.84%
YoY- -64.58%
Quarter Report
Latest QR
Upcoming QR
PLS's Result
PLS's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 13,392 76,938 49,916 36,071 19,503 148,157 101,974 -74.19%
PBT 1,561 9,573 4,309 4,792 3,405 19,886 18,746 -80.95%
Tax 1,811 -3,447 -1,712 -1,221 -818 -5,747 -2,688 -
NP 3,372 6,126 2,597 3,571 2,587 14,139 16,058 -64.70%
-
NP to SH 2,855 6,530 3,297 3,787 2,708 11,605 12,988 -63.61%
-
Tax Rate -116.02% 36.01% 39.73% 25.48% 24.02% 28.90% 14.34% -
Total Cost 10,020 70,812 47,319 32,500 16,916 134,018 85,916 -76.16%
-
Net Worth 113,005 110,163 106,928 107,418 106,340 103,496 104,838 5.13%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 113,005 110,163 106,928 107,418 106,340 103,496 104,838 5.13%
NOSH 326,700 326,700 326,700 326,700 326,700 326,901 326,700 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 25.18% 7.96% 5.20% 9.90% 13.26% 9.54% 15.75% -
ROE 2.53% 5.93% 3.08% 3.53% 2.55% 11.21% 12.39% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 4.10 23.55 15.28 11.04 5.97 45.32 31.21 -74.18%
EPS 0.87 2.00 1.01 1.16 0.83 3.55 3.98 -63.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3459 0.3372 0.3273 0.3288 0.3255 0.3166 0.3209 5.13%
Adjusted Per Share Value based on latest NOSH - 326,700
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 2.92 16.76 10.87 7.86 4.25 32.27 22.21 -74.17%
EPS 0.62 1.42 0.72 0.82 0.59 2.53 2.83 -63.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2462 0.24 0.2329 0.234 0.2316 0.2254 0.2284 5.13%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.22 1.23 1.16 1.15 1.11 1.10 0.99 -
P/RPS 29.76 5.22 7.59 10.42 18.59 2.43 3.17 345.63%
P/EPS 139.61 61.54 114.94 99.21 133.91 30.99 24.90 215.93%
EY 0.72 1.63 0.87 1.01 0.75 3.23 4.02 -68.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.53 3.65 3.54 3.50 3.41 3.47 3.09 9.28%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 31/05/13 27/02/13 30/11/12 28/08/12 30/05/12 27/02/12 -
Price 1.00 1.38 1.07 1.07 1.08 1.10 1.08 -
P/RPS 24.40 5.86 7.00 9.69 18.09 2.43 3.46 268.17%
P/EPS 114.43 69.04 106.03 92.31 130.29 30.99 27.17 161.02%
EY 0.87 1.45 0.94 1.08 0.77 3.23 3.68 -61.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.89 4.09 3.27 3.25 3.32 3.47 3.37 -9.74%

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