[PLS] YoY Annualized Quarter Result on 30-Jun-2009 [#1]

Stock
[PLS] PLS PLANTATIONS BERHAD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 102.02%
YoY- 104.04%
Quarter Report
Latest QR
Upcoming QR
PLS's Result
PLS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 78,012 87,052 100,832 35,880 22,476 40,784 50,084 7.65%
PBT 13,620 19,504 17,928 1,548 -1,844 3,704 4,320 21.07%
Tax -3,272 -520 -288 -24 -104 -80 -1,920 9.28%
NP 10,348 18,984 17,640 1,524 -1,948 3,624 2,400 27.54%
-
NP to SH 10,832 17,144 15,268 84 -2,080 2,776 1,156 45.14%
-
Tax Rate 24.02% 2.67% 1.61% 1.55% - 2.16% 44.44% -
Total Cost 67,664 68,068 83,192 34,356 24,424 37,160 47,684 6.00%
-
Net Worth 106,199 96,255 85,474 45,087 72,345 77,191 71,757 6.74%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 106,199 96,255 85,474 45,087 72,345 77,191 71,757 6.74%
NOSH 326,265 327,175 326,239 210,000 325,000 65,471 65,681 30.59%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 13.26% 21.81% 17.49% 4.25% -8.67% 8.89% 4.79% -
ROE 10.20% 17.81% 17.86% 0.19% -2.88% 3.60% 1.61% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 23.91 26.61 30.91 17.09 6.92 62.29 76.25 -17.56%
EPS 3.32 5.24 4.68 0.04 -0.64 4.24 1.76 11.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3255 0.2942 0.262 0.2147 0.2226 1.179 1.0925 -18.25%
Adjusted Per Share Value based on latest NOSH - 210,000
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 16.99 18.96 21.96 7.82 4.90 8.88 10.91 7.65%
EPS 2.36 3.73 3.33 0.02 -0.45 0.60 0.25 45.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2313 0.2097 0.1862 0.0982 0.1576 0.1681 0.1563 6.74%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.11 1.27 1.46 1.00 0.78 0.60 0.32 -
P/RPS 4.64 4.77 4.72 5.85 11.28 0.96 0.42 49.18%
P/EPS 33.43 24.24 31.20 2,500.00 -121.87 14.15 18.18 10.67%
EY 2.99 4.13 3.21 0.04 -0.82 7.07 5.50 -9.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.41 4.32 5.57 4.66 3.50 0.51 0.29 50.74%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 25/08/11 30/08/10 27/08/09 29/08/08 30/08/07 28/08/06 -
Price 1.08 0.99 1.39 1.15 0.81 0.90 0.33 -
P/RPS 4.52 3.72 4.50 6.73 11.71 1.44 0.43 47.95%
P/EPS 32.53 18.89 29.70 2,875.00 -126.56 21.23 18.75 9.60%
EY 3.07 5.29 3.37 0.03 -0.79 4.71 5.33 -8.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.32 3.37 5.31 5.36 3.64 0.76 0.30 49.22%

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