[PLS] YoY Annualized Quarter Result on 31-Dec-2003 [#3]

Stock
[PLS] PLS PLANTATIONS BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 16.91%
YoY- 97.18%
Quarter Report
Latest QR
Upcoming QR
PLS's Result
PLS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 54,388 48,905 51,840 119,452 94,358 48,634 42,854 4.05%
PBT 7,802 5,318 1,200 8,868 4,168 -3,874 -10,374 -
Tax -2,340 -1,385 -552 -649 13 0 20,623 -
NP 5,462 3,933 648 8,218 4,181 -3,874 10,249 -9.95%
-
NP to SH 3,760 2,822 648 8,218 4,168 -3,874 10,249 -15.38%
-
Tax Rate 29.99% 26.04% 46.00% 7.32% -0.31% - - -
Total Cost 48,925 44,972 51,192 111,233 90,177 52,509 32,605 6.99%
-
Net Worth 73,842 71,873 67,241 21,776 19,971 0 24,730 19.98%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 73,842 71,873 67,241 21,776 19,971 0 24,730 19.98%
NOSH 65,277 65,339 66,575 21,776 21,708 21,784 19,801 21.98%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 10.04% 8.04% 1.25% 6.88% 4.43% -7.97% 23.92% -
ROE 5.09% 3.93% 0.96% 37.74% 20.87% 0.00% 41.44% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 83.32 74.85 77.87 548.53 434.67 223.26 216.42 -14.70%
EPS 5.76 4.32 0.97 25.16 19.20 -19.40 -51.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1312 1.10 1.01 1.00 0.92 0.00 1.2489 -1.63%
Adjusted Per Share Value based on latest NOSH - 21,774
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 12.37 11.12 11.79 27.17 21.46 11.06 9.75 4.04%
EPS 0.86 0.64 0.15 1.87 0.95 -0.88 2.33 -15.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.168 0.1635 0.153 0.0495 0.0454 0.00 0.0563 19.97%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.38 0.16 0.24 0.45 0.81 1.24 0.93 -
P/RPS 0.46 0.21 0.31 0.08 0.19 0.56 0.43 1.12%
P/EPS 6.60 3.70 24.66 1.19 4.22 -6.97 1.80 24.16%
EY 15.16 27.00 4.06 83.87 23.70 -14.34 55.66 -19.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.15 0.24 0.45 0.88 0.00 0.74 -12.15%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 24/02/06 25/02/05 27/02/04 29/04/03 26/02/02 27/02/01 -
Price 0.64 0.16 0.24 0.36 0.71 1.22 0.72 -
P/RPS 0.77 0.21 0.31 0.07 0.16 0.55 0.33 15.15%
P/EPS 11.11 3.70 24.66 0.95 3.70 -6.86 1.39 41.37%
EY 9.00 27.00 4.06 104.83 27.04 -14.58 71.89 -29.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.15 0.24 0.36 0.77 0.00 0.58 -0.28%

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