[PLS] QoQ TTM 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- -52.13%
YoY- -65.51%
Quarter Report
Latest QR
Upcoming QR
PLS's Result
PLS's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 70,827 76,938 96,099 111,531 145,897 148,157 155,041 -40.71%
PBT 7,729 9,573 5,450 9,274 18,415 19,886 24,359 -53.51%
Tax -817 -3,446 -4,771 -5,092 -6,434 -5,746 -8,757 -79.45%
NP 6,912 6,127 679 4,182 11,981 14,140 15,602 -41.91%
-
NP to SH 6,678 6,531 2,104 4,891 10,217 11,795 12,366 -33.70%
-
Tax Rate 10.57% 36.00% 87.54% 54.91% 34.94% 28.89% 35.95% -
Total Cost 63,915 70,811 95,420 107,349 133,916 134,017 139,439 -40.57%
-
Net Worth 113,005 110,163 106,917 107,607 106,199 104,251 104,838 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 113,005 110,163 106,917 107,607 106,199 104,251 104,838 5.13%
NOSH 326,700 326,700 326,700 326,700 326,700 329,285 326,700 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 9.76% 7.96% 0.71% 3.75% 8.21% 9.54% 10.06% -
ROE 5.91% 5.93% 1.97% 4.55% 9.62% 11.31% 11.80% -
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 21.68 23.55 29.42 34.08 44.72 44.99 47.46 -40.71%
EPS 2.04 2.00 0.64 1.49 3.13 3.58 3.79 -33.85%
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 16.11 17.50 21.86 25.37 33.19 33.70 35.27 -40.71%
EPS 1.52 1.49 0.48 1.11 2.32 2.68 2.81 -33.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2571 0.2506 0.2432 0.2448 0.2416 0.2371 0.2385 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 5.63 5.22 3.94 3.37 2.48 2.44 2.09 93.71%
P/EPS 59.68 61.53 180.10 76.95 35.45 30.71 26.16 73.38%
EY 1.68 1.63 0.56 1.30 2.82 3.26 3.82 -42.19%
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 4.61 5.86 3.64 3.14 2.42 2.44 2.28 59.96%
P/EPS 48.92 69.03 166.13 71.60 34.49 30.71 28.53 43.30%
EY 2.04 1.45 0.60 1.40 2.90 3.26 3.50 -30.24%
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