[PLS] YoY Annualized Quarter Result on 30-Sep-2003 [#2]

Stock
[PLS] PLS PLANTATIONS BERHAD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 29.61%
YoY- 107.5%
Quarter Report
Latest QR
Upcoming QR
PLS's Result
PLS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 51,880 56,320 43,404 122,492 85,064 49,536 43,502 2.97%
PBT 7,026 5,438 2,374 5,550 3,358 -5,906 -806 -
Tax -2,272 -1,786 -520 1,480 30 5,906 806 -
NP 4,754 3,652 1,854 7,030 3,388 0 0 -
-
NP to SH 3,134 2,364 1,854 7,030 3,388 -5,906 -804 -
-
Tax Rate 32.34% 32.84% 21.90% -26.67% -0.89% - - -
Total Cost 47,126 52,668 41,550 115,462 81,676 49,536 43,502 1.34%
-
Net Worth 72,610 67,916 68,862 23,956 18,507 12,675 32,017 14.61%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 72,610 67,916 68,862 23,956 18,507 12,675 32,017 14.61%
NOSH 65,291 65,303 66,214 21,778 21,773 19,805 19,802 21.98%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 9.16% 6.48% 4.27% 5.74% 3.98% 0.00% 0.00% -
ROE 4.32% 3.48% 2.69% 29.35% 18.31% -46.59% -2.51% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 79.46 86.24 65.55 562.45 390.67 250.11 219.67 -15.58%
EPS 4.80 3.62 2.80 32.28 15.56 -29.82 -4.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1121 1.04 1.04 1.10 0.85 0.64 1.6168 -6.04%
Adjusted Per Share Value based on latest NOSH - 21,773
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 11.80 12.81 9.87 27.86 19.35 11.27 9.90 2.96%
EPS 0.71 0.54 0.42 1.60 0.77 -1.34 -0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1652 0.1545 0.1566 0.0545 0.0421 0.0288 0.0728 14.62%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.34 0.16 0.25 0.86 0.80 0.82 1.78 -
P/RPS 0.43 0.19 0.38 0.15 0.20 0.33 0.81 -10.01%
P/EPS 7.08 4.42 8.93 2.66 5.14 -2.75 -43.84 -
EY 14.12 22.63 11.20 37.53 19.45 -36.37 -2.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.15 0.24 0.78 0.94 1.28 1.10 -19.02%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 27/11/06 28/11/05 29/11/04 20/11/03 25/11/02 29/11/01 29/11/00 -
Price 0.34 0.17 0.24 0.80 0.78 1.05 1.05 -
P/RPS 0.43 0.20 0.37 0.14 0.20 0.42 0.48 -1.81%
P/EPS 7.08 4.70 8.57 2.48 5.01 -3.52 -25.86 -
EY 14.12 21.29 11.67 40.35 19.95 -28.40 -3.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.16 0.23 0.73 0.92 1.64 0.65 -11.60%

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