[PLS] YoY Annualized Quarter Result on 30-Sep-2009 [#2]

Stock
[PLS] PLS PLANTATIONS BERHAD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 2935.71%
YoY- 329.32%
Quarter Report
Latest QR
Upcoming QR
PLS's Result
PLS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 72,142 145,394 80,242 46,410 26,824 31,328 51,880 5.64%
PBT 9,584 30,808 15,076 2,940 -696 -1,278 7,026 5.30%
Tax -2,442 -3,750 -306 -40 -144 -80 -2,272 1.20%
NP 7,142 27,058 14,770 2,900 -840 -1,358 4,754 7.01%
-
NP to SH 7,574 21,384 13,130 2,550 -1,112 -1,468 3,134 15.82%
-
Tax Rate 25.48% 12.17% 2.03% 1.36% - - 32.34% -
Total Cost 65,000 118,336 65,472 43,510 27,664 32,686 47,126 5.50%
-
Net Worth 107,341 102,603 88,317 71,432 72,770 75,831 72,610 6.72%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 107,341 102,603 88,317 71,432 72,770 75,831 72,610 6.72%
NOSH 326,465 326,972 326,616 326,923 327,058 65,535 65,291 30.73%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 9.90% 18.61% 18.41% 6.25% -3.13% -4.33% 9.16% -
ROE 7.06% 20.84% 14.87% 3.57% -1.53% -1.94% 4.32% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 22.10 44.47 24.57 14.20 8.20 47.80 79.46 -19.19%
EPS 2.32 6.54 4.02 0.78 -0.34 -2.24 4.80 -11.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3288 0.3138 0.2704 0.2185 0.2225 1.1571 1.1121 -18.36%
Adjusted Per Share Value based on latest NOSH - 329,736
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 15.71 31.67 17.48 10.11 5.84 6.82 11.30 5.63%
EPS 1.65 4.66 2.86 0.56 -0.24 -0.32 0.68 15.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2338 0.2235 0.1924 0.1556 0.1585 0.1652 0.1582 6.72%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.15 0.98 1.42 1.08 0.57 0.89 0.34 -
P/RPS 5.20 2.20 5.78 7.61 6.95 1.86 0.43 51.44%
P/EPS 49.57 14.98 35.32 138.46 -167.65 -39.73 7.08 38.27%
EY 2.02 6.67 2.83 0.72 -0.60 -2.52 14.12 -27.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.50 3.12 5.25 4.94 2.56 0.77 0.31 49.72%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 29/11/11 30/11/10 25/11/09 24/11/08 29/11/07 27/11/06 -
Price 1.07 1.01 1.49 1.09 0.79 0.93 0.34 -
P/RPS 4.84 2.27 6.06 7.68 9.63 1.95 0.43 49.64%
P/EPS 46.12 15.44 37.06 139.74 -232.35 -41.52 7.08 36.62%
EY 2.17 6.48 2.70 0.72 -0.43 -2.41 14.12 -26.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.25 3.22 5.51 4.99 3.55 0.80 0.31 47.88%

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