[PLS] QoQ Cumulative Quarter Result on 31-Mar-2013 [#4]

Stock
[PLS] PLS PLANTATIONS BERHAD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 98.06%
YoY- -43.73%
Quarter Report
Latest QR
Upcoming QR
PLS's Result
PLS's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 45,264 32,999 13,392 76,938 49,916 36,071 19,503 75.02%
PBT 9,407 5,249 1,561 9,573 4,309 4,792 3,405 96.52%
Tax -2,611 -765 1,811 -3,447 -1,712 -1,221 -818 116.33%
NP 6,796 4,484 3,372 6,126 2,597 3,571 2,587 90.05%
-
NP to SH 7,244 4,537 2,855 6,530 3,297 3,787 2,708 92.35%
-
Tax Rate 27.76% 14.57% -116.02% 36.01% 39.73% 25.48% 24.02% -
Total Cost 38,468 28,515 10,020 70,812 47,319 32,500 16,916 72.67%
-
Net Worth 405,728 114,600 113,005 110,163 106,928 107,418 106,340 143.57%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 405,728 114,600 113,005 110,163 106,928 107,418 106,340 143.57%
NOSH 326,700 326,402 326,700 326,700 326,700 326,700 326,700 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 15.01% 13.59% 25.18% 7.96% 5.20% 9.90% 13.26% -
ROE 1.79% 3.96% 2.53% 5.93% 3.08% 3.53% 2.55% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 13.85 10.11 4.10 23.55 15.28 11.04 5.97 74.97%
EPS 2.22 1.39 0.87 2.00 1.01 1.16 0.83 92.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2419 0.3511 0.3459 0.3372 0.3273 0.3288 0.3255 143.57%
Adjusted Per Share Value based on latest NOSH - 326,700
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 9.86 7.19 2.92 16.76 10.87 7.86 4.25 74.98%
EPS 1.58 0.99 0.62 1.42 0.72 0.82 0.59 92.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8838 0.2496 0.2462 0.24 0.2329 0.234 0.2316 143.60%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.63 1.10 1.22 1.23 1.16 1.15 1.11 -
P/RPS 11.76 10.88 29.76 5.22 7.59 10.42 18.59 -26.24%
P/EPS 73.51 79.14 139.61 61.54 114.94 99.21 133.91 -32.88%
EY 1.36 1.26 0.72 1.63 0.87 1.01 0.75 48.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 3.13 3.53 3.65 3.54 3.50 3.41 -47.06%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 28/11/13 30/08/13 31/05/13 27/02/13 30/11/12 28/08/12 -
Price 1.53 1.43 1.00 1.38 1.07 1.07 1.08 -
P/RPS 11.04 14.14 24.40 5.86 7.00 9.69 18.09 -27.98%
P/EPS 69.00 102.88 114.43 69.04 106.03 92.31 130.29 -34.46%
EY 1.45 0.97 0.87 1.45 0.94 1.08 0.77 52.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 4.07 2.89 4.09 3.27 3.25 3.32 -48.32%

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