[PLS] QoQ TTM Result on 31-Mar-2013 [#4]

Stock
[PLS] PLS PLANTATIONS BERHAD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 210.41%
YoY- -44.63%
Quarter Report
Latest QR
Upcoming QR
PLS's Result
PLS's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 72,286 73,867 70,827 76,938 96,099 111,531 145,897 -37.30%
PBT 14,670 10,030 7,729 9,573 5,450 9,274 18,415 -14.02%
Tax -4,345 -2,990 -817 -3,446 -4,771 -5,092 -6,434 -22.97%
NP 10,325 7,040 6,912 6,127 679 4,182 11,981 -9.41%
-
NP to SH 10,477 7,281 6,678 6,531 2,104 4,891 10,217 1.68%
-
Tax Rate 29.62% 29.81% 10.57% 36.00% 87.54% 54.91% 34.94% -
Total Cost 61,961 66,827 63,915 70,811 95,420 107,349 133,916 -40.09%
-
Net Worth 404,889 113,634 113,005 110,163 106,917 107,607 106,199 143.45%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 404,889 113,634 113,005 110,163 106,917 107,607 106,199 143.45%
NOSH 326,700 323,653 326,700 326,700 326,700 326,700 326,700 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 14.28% 9.53% 9.76% 7.96% 0.71% 3.75% 8.21% -
ROE 2.59% 6.41% 5.91% 5.93% 1.97% 4.55% 9.62% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 22.17 22.82 21.68 23.55 29.42 34.08 44.72 -37.28%
EPS 3.21 2.25 2.04 2.00 0.64 1.49 3.13 1.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2419 0.3511 0.3459 0.3372 0.3273 0.3288 0.3255 143.57%
Adjusted Per Share Value based on latest NOSH - 326,700
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 15.75 16.09 15.43 16.76 20.93 24.29 31.78 -37.29%
EPS 2.28 1.59 1.45 1.42 0.46 1.07 2.23 1.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8819 0.2475 0.2462 0.24 0.2329 0.2344 0.2313 143.46%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.63 1.10 1.22 1.23 1.16 1.15 1.11 -
P/RPS 7.35 4.82 5.63 5.22 3.94 3.37 2.48 105.91%
P/EPS 50.72 48.90 59.68 61.53 180.10 76.95 35.45 26.88%
EY 1.97 2.05 1.68 1.63 0.56 1.30 2.82 -21.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 3.13 3.53 3.65 3.54 3.50 3.41 -47.06%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 28/11/13 30/08/13 31/05/13 27/02/13 30/11/12 28/08/12 -
Price 1.53 1.43 1.00 1.38 1.07 1.07 1.08 -
P/RPS 6.90 6.27 4.61 5.86 3.64 3.14 2.42 100.69%
P/EPS 47.61 63.57 48.92 69.03 166.13 71.60 34.49 23.90%
EY 2.10 1.57 2.04 1.45 0.60 1.40 2.90 -19.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 4.07 2.89 4.09 3.27 3.25 3.32 -48.32%

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