[PLS] QoQ TTM Result on 30-Sep-2011 [#2]

Stock
[PLS] PLS PLANTATIONS BERHAD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- 34.76%
YoY- -20.5%
Quarter Report
Latest QR
Upcoming QR
PLS's Result
PLS's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 145,897 148,157 155,041 155,954 119,933 123,378 102,556 26.51%
PBT 18,415 19,886 24,359 25,603 18,130 17,736 18,548 -0.47%
Tax -6,434 -5,746 -8,757 -8,042 -6,377 -6,319 7,008 -
NP 11,981 14,140 15,602 17,561 11,753 11,417 25,556 -39.67%
-
NP to SH 10,217 11,795 12,366 14,182 10,524 10,055 22,567 -41.06%
-
Tax Rate 34.94% 28.89% 35.95% 31.41% 35.17% 35.63% -37.78% -
Total Cost 133,916 134,017 139,439 138,393 108,180 111,961 77,000 44.66%
-
Net Worth 106,199 104,251 104,838 102,561 96,255 92,171 92,379 9.74%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 106,199 104,251 104,838 102,561 96,255 92,171 92,379 9.74%
NOSH 326,700 329,285 326,700 326,836 327,175 327,894 326,428 0.05%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 8.21% 9.54% 10.06% 11.26% 9.80% 9.25% 24.92% -
ROE 9.62% 11.31% 11.80% 13.83% 10.93% 10.91% 24.43% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 44.72 44.99 47.46 47.72 36.66 37.63 31.42 26.55%
EPS 3.13 3.58 3.79 4.34 3.22 3.07 6.91 -41.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3255 0.3166 0.3209 0.3138 0.2942 0.2811 0.283 9.78%
Adjusted Per Share Value based on latest NOSH - 326,836
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 31.78 32.27 33.77 33.97 26.12 26.87 22.34 26.51%
EPS 2.23 2.57 2.69 3.09 2.29 2.19 4.92 -41.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2313 0.2271 0.2284 0.2234 0.2097 0.2008 0.2012 9.74%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.11 1.10 0.99 0.98 1.27 1.46 1.34 -
P/RPS 2.48 2.44 2.09 2.05 3.46 3.88 4.27 -30.41%
P/EPS 35.45 30.71 26.16 22.58 39.48 47.61 19.38 49.62%
EY 2.82 3.26 3.82 4.43 2.53 2.10 5.16 -33.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.41 3.47 3.09 3.12 4.32 5.19 4.73 -19.61%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 30/05/12 27/02/12 29/11/11 25/08/11 30/05/11 25/02/11 -
Price 1.08 1.10 1.08 1.01 0.99 1.30 1.41 -
P/RPS 2.42 2.44 2.28 2.12 2.70 3.45 4.49 -33.79%
P/EPS 34.49 30.71 28.53 23.28 30.78 42.39 20.40 41.96%
EY 2.90 3.26 3.50 4.30 3.25 2.36 4.90 -29.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.32 3.47 3.37 3.22 3.37 4.62 4.98 -23.70%

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