[PLS] QoQ TTM Result on 31-Mar-2014 [#4]

Stock
[PLS] PLS PLANTATIONS BERHAD
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 90.13%
YoY- 205.01%
Quarter Report
Latest QR
Upcoming QR
PLS's Result
PLS's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 90,661 85,399 92,058 90,754 72,286 73,867 70,827 17.83%
PBT 19,641 21,510 28,669 30,333 14,670 10,030 7,729 85.90%
Tax -7,416 -7,250 -10,174 -7,760 -4,345 -2,990 -817 333.39%
NP 12,225 14,260 18,495 22,573 10,325 7,040 6,912 46.09%
-
NP to SH 9,497 12,279 16,385 19,920 10,477 7,281 6,678 26.38%
-
Tax Rate 37.76% 33.71% 35.49% 25.58% 29.62% 29.81% 10.57% -
Total Cost 78,436 71,139 73,563 68,181 61,961 66,827 63,915 14.58%
-
Net Worth 417,097 417,195 419,613 420,299 404,889 113,634 113,005 138.26%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 417,097 417,195 419,613 420,299 404,889 113,634 113,005 138.26%
NOSH 326,700 326,700 326,700 326,700 326,700 323,653 326,700 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 13.48% 16.70% 20.09% 24.87% 14.28% 9.53% 9.76% -
ROE 2.28% 2.94% 3.90% 4.74% 2.59% 6.41% 5.91% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 27.75 26.14 28.18 27.78 22.17 22.82 21.68 17.83%
EPS 2.91 3.76 5.02 6.10 3.21 2.25 2.04 26.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2767 1.277 1.2844 1.2865 1.2419 0.3511 0.3459 138.26%
Adjusted Per Share Value based on latest NOSH - 326,700
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 19.75 18.60 20.05 19.77 15.75 16.09 15.43 17.83%
EPS 2.07 2.67 3.57 4.34 2.28 1.59 1.45 26.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9085 0.9087 0.914 0.9155 0.8819 0.2475 0.2462 138.22%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.02 1.14 1.31 1.48 1.63 1.10 1.22 -
P/RPS 3.68 4.36 4.65 5.33 7.35 4.82 5.63 -24.62%
P/EPS 35.09 30.33 26.12 24.27 50.72 48.90 59.68 -29.74%
EY 2.85 3.30 3.83 4.12 1.97 2.05 1.68 42.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.89 1.02 1.15 1.31 3.13 3.53 -62.72%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 17/02/15 26/11/14 27/08/14 30/05/14 28/02/14 28/11/13 30/08/13 -
Price 1.01 1.15 1.26 1.43 1.53 1.43 1.00 -
P/RPS 3.64 4.40 4.47 5.15 6.90 6.27 4.61 -14.53%
P/EPS 34.74 30.60 25.12 23.45 47.61 63.57 48.92 -20.35%
EY 2.88 3.27 3.98 4.26 2.10 1.57 2.04 25.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.90 0.98 1.11 1.23 4.07 2.89 -57.78%

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