[PLS] QoQ TTM Result on 31-Dec-2012 [#3]

Stock
[PLS] PLS PLANTATIONS BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -56.98%
YoY- -82.99%
Quarter Report
Latest QR
Upcoming QR
PLS's Result
PLS's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 73,867 70,827 76,938 96,099 111,531 145,897 148,157 -37.09%
PBT 10,030 7,729 9,573 5,450 9,274 18,415 19,886 -36.61%
Tax -2,990 -817 -3,446 -4,771 -5,092 -6,434 -5,746 -35.27%
NP 7,040 6,912 6,127 679 4,182 11,981 14,140 -37.15%
-
NP to SH 7,281 6,678 6,531 2,104 4,891 10,217 11,795 -27.48%
-
Tax Rate 29.81% 10.57% 36.00% 87.54% 54.91% 34.94% 28.89% -
Total Cost 66,827 63,915 70,811 95,420 107,349 133,916 134,017 -37.09%
-
Net Worth 113,634 113,005 110,163 106,917 107,607 106,199 104,251 5.90%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 113,634 113,005 110,163 106,917 107,607 106,199 104,251 5.90%
NOSH 323,653 326,700 326,700 326,700 326,700 326,700 329,285 -1.14%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 9.53% 9.76% 7.96% 0.71% 3.75% 8.21% 9.54% -
ROE 6.41% 5.91% 5.93% 1.97% 4.55% 9.62% 11.31% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 22.82 21.68 23.55 29.42 34.08 44.72 44.99 -36.37%
EPS 2.25 2.04 2.00 0.64 1.49 3.13 3.58 -26.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3511 0.3459 0.3372 0.3273 0.3288 0.3255 0.3166 7.13%
Adjusted Per Share Value based on latest NOSH - 326,700
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 16.09 15.43 16.76 20.93 24.29 31.78 32.27 -37.09%
EPS 1.59 1.45 1.42 0.46 1.07 2.23 2.57 -27.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2475 0.2462 0.24 0.2329 0.2344 0.2313 0.2271 5.89%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.10 1.22 1.23 1.16 1.15 1.11 1.10 -
P/RPS 4.82 5.63 5.22 3.94 3.37 2.48 2.44 57.37%
P/EPS 48.90 59.68 61.53 180.10 76.95 35.45 30.71 36.32%
EY 2.05 1.68 1.63 0.56 1.30 2.82 3.26 -26.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.13 3.53 3.65 3.54 3.50 3.41 3.47 -6.63%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 30/08/13 31/05/13 27/02/13 30/11/12 28/08/12 30/05/12 -
Price 1.43 1.00 1.38 1.07 1.07 1.08 1.10 -
P/RPS 6.27 4.61 5.86 3.64 3.14 2.42 2.44 87.50%
P/EPS 63.57 48.92 69.03 166.13 71.60 34.49 30.71 62.35%
EY 1.57 2.04 1.45 0.60 1.40 2.90 3.26 -38.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.07 2.89 4.09 3.27 3.25 3.32 3.47 11.20%

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