[PLS] QoQ TTM Result on 31-Mar-2012 [#4]

Stock
[PLS] PLS PLANTATIONS BERHAD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- -4.62%
YoY- 17.3%
Quarter Report
Latest QR
Upcoming QR
PLS's Result
PLS's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 96,099 111,531 145,897 148,157 155,041 155,954 119,933 -13.67%
PBT 5,450 9,274 18,415 19,886 24,359 25,603 18,130 -54.96%
Tax -4,771 -5,092 -6,434 -5,746 -8,757 -8,042 -6,377 -17.51%
NP 679 4,182 11,981 14,140 15,602 17,561 11,753 -84.92%
-
NP to SH 2,104 4,891 10,217 11,795 12,366 14,182 10,524 -65.64%
-
Tax Rate 87.54% 54.91% 34.94% 28.89% 35.95% 31.41% 35.17% -
Total Cost 95,420 107,349 133,916 134,017 139,439 138,393 108,180 -7.99%
-
Net Worth 106,917 107,607 106,199 104,251 104,838 102,561 96,255 7.22%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 106,917 107,607 106,199 104,251 104,838 102,561 96,255 7.22%
NOSH 326,700 326,700 326,700 329,285 326,700 326,836 327,175 -0.09%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 0.71% 3.75% 8.21% 9.54% 10.06% 11.26% 9.80% -
ROE 1.97% 4.55% 9.62% 11.31% 11.80% 13.83% 10.93% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 29.42 34.08 44.72 44.99 47.46 47.72 36.66 -13.58%
EPS 0.64 1.49 3.13 3.58 3.79 4.34 3.22 -65.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3273 0.3288 0.3255 0.3166 0.3209 0.3138 0.2942 7.33%
Adjusted Per Share Value based on latest NOSH - 326,700
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 20.93 24.29 31.78 32.27 33.77 33.97 26.12 -13.67%
EPS 0.46 1.07 2.23 2.57 2.69 3.09 2.29 -65.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2329 0.2344 0.2313 0.2271 0.2284 0.2234 0.2097 7.21%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.16 1.15 1.11 1.10 0.99 0.98 1.27 -
P/RPS 3.94 3.37 2.48 2.44 2.09 2.05 3.46 9.00%
P/EPS 180.10 76.95 35.45 30.71 26.16 22.58 39.48 173.79%
EY 0.56 1.30 2.82 3.26 3.82 4.43 2.53 -63.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.54 3.50 3.41 3.47 3.09 3.12 4.32 -12.37%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 30/11/12 28/08/12 30/05/12 27/02/12 29/11/11 25/08/11 -
Price 1.07 1.07 1.08 1.10 1.08 1.01 0.99 -
P/RPS 3.64 3.14 2.42 2.44 2.28 2.12 2.70 21.92%
P/EPS 166.13 71.60 34.49 30.71 28.53 23.28 30.78 206.12%
EY 0.60 1.40 2.90 3.26 3.50 4.30 3.25 -67.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.27 3.25 3.32 3.47 3.37 3.22 3.37 -1.97%

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