[PLS] QoQ TTM Result on 30-Sep-2003 [#2]

Stock
[PLS] PLS PLANTATIONS BERHAD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 27.06%
YoY- 504.54%
Quarter Report
Latest QR
Upcoming QR
PLS's Result
PLS's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 83,832 104,721 109,627 109,521 108,979 90,807 92,231 -6.17%
PBT 3,855 5,196 7,359 4,930 4,438 3,911 -25 -
Tax -1,559 -1,727 -452 770 48 28 11 -
NP 2,296 3,469 6,907 5,700 4,486 3,939 -14 -
-
NP to SH 2,296 3,469 6,907 5,700 4,486 3,939 -14 -
-
Tax Rate 40.44% 33.24% 6.14% -15.62% -1.08% -0.72% - -
Total Cost 81,536 101,252 102,720 103,821 104,493 86,868 92,245 -7.90%
-
Net Worth 67,317 46,405 21,774 21,773 21,784 20,891 20,039 124.46%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 67,317 46,405 21,774 21,773 21,784 20,891 20,039 124.46%
NOSH 65,357 44,620 21,774 21,773 21,784 21,761 21,782 108.17%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 2.74% 3.31% 6.30% 5.20% 4.12% 4.34% -0.02% -
ROE 3.41% 7.48% 31.72% 26.18% 20.59% 18.85% -0.07% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 128.27 234.69 503.46 502.99 500.26 417.28 423.42 -54.92%
EPS 3.51 7.77 31.72 26.18 20.59 18.10 -0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.04 1.00 1.00 1.00 0.96 0.92 7.82%
Adjusted Per Share Value based on latest NOSH - 21,773
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 19.07 23.82 24.94 24.91 24.79 20.66 20.98 -6.17%
EPS 0.52 0.79 1.57 1.30 1.02 0.90 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1531 0.1056 0.0495 0.0495 0.0496 0.0475 0.0456 124.38%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.28 0.34 0.45 0.86 0.89 0.78 0.81 -
P/RPS 0.22 0.14 0.09 0.17 0.18 0.19 0.19 10.27%
P/EPS 7.97 4.37 1.42 3.29 4.32 4.31 -1,260.27 -
EY 12.55 22.87 70.49 30.44 23.14 23.21 -0.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.33 0.45 0.86 0.89 0.81 0.88 -54.54%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/08/04 04/06/04 27/02/04 20/11/03 26/08/03 28/05/03 29/04/03 -
Price 0.26 0.26 0.36 0.80 0.84 0.72 0.71 -
P/RPS 0.20 0.11 0.07 0.16 0.17 0.17 0.17 11.45%
P/EPS 7.40 3.34 1.13 3.06 4.08 3.98 -1,104.68 -
EY 13.51 29.90 88.11 32.72 24.51 25.14 -0.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.25 0.36 0.80 0.84 0.75 0.77 -52.79%

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