[PLS] QoQ TTM Result on 31-Dec-2013 [#3]

Stock
[PLS] PLS PLANTATIONS BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 43.9%
YoY- 397.96%
Quarter Report
Latest QR
Upcoming QR
PLS's Result
PLS's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 85,399 92,058 90,754 72,286 73,867 70,827 76,938 7.19%
PBT 21,510 28,669 30,333 14,670 10,030 7,729 9,573 71.46%
Tax -7,250 -10,174 -7,760 -4,345 -2,990 -817 -3,446 64.11%
NP 14,260 18,495 22,573 10,325 7,040 6,912 6,127 75.53%
-
NP to SH 12,279 16,385 19,920 10,477 7,281 6,678 6,531 52.27%
-
Tax Rate 33.71% 35.49% 25.58% 29.62% 29.81% 10.57% 36.00% -
Total Cost 71,139 73,563 68,181 61,961 66,827 63,915 70,811 0.30%
-
Net Worth 417,195 419,613 420,299 404,889 113,634 113,005 110,163 142.76%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 417,195 419,613 420,299 404,889 113,634 113,005 110,163 142.76%
NOSH 326,700 326,700 326,700 326,700 323,653 326,700 326,700 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 16.70% 20.09% 24.87% 14.28% 9.53% 9.76% 7.96% -
ROE 2.94% 3.90% 4.74% 2.59% 6.41% 5.91% 5.93% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 26.14 28.18 27.78 22.17 22.82 21.68 23.55 7.19%
EPS 3.76 5.02 6.10 3.21 2.25 2.04 2.00 52.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.277 1.2844 1.2865 1.2419 0.3511 0.3459 0.3372 142.76%
Adjusted Per Share Value based on latest NOSH - 326,700
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 19.43 20.94 20.64 16.44 16.80 16.11 17.50 7.21%
EPS 2.79 3.73 4.53 2.38 1.66 1.52 1.49 51.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.949 0.9545 0.956 0.921 0.2585 0.2571 0.2506 142.75%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.14 1.31 1.48 1.63 1.10 1.22 1.23 -
P/RPS 4.36 4.65 5.33 7.35 4.82 5.63 5.22 -11.29%
P/EPS 30.33 26.12 24.27 50.72 48.90 59.68 61.53 -37.57%
EY 3.30 3.83 4.12 1.97 2.05 1.68 1.63 59.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.02 1.15 1.31 3.13 3.53 3.65 -60.93%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 27/08/14 30/05/14 28/02/14 28/11/13 30/08/13 31/05/13 -
Price 1.15 1.26 1.43 1.53 1.43 1.00 1.38 -
P/RPS 4.40 4.47 5.15 6.90 6.27 4.61 5.86 -17.37%
P/EPS 30.60 25.12 23.45 47.61 63.57 48.92 69.03 -41.83%
EY 3.27 3.98 4.26 2.10 1.57 2.04 1.45 71.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.98 1.11 1.23 4.07 2.89 4.09 -63.51%

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