[PLS] YoY Annualized Quarter Result on 31-Dec-2008 [#3]

Stock
[PLS] PLS PLANTATIONS BERHAD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -32.01%
YoY- 63.2%
Quarter Report
Latest QR
Upcoming QR
PLS's Result
PLS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 135,965 93,748 41,164 24,324 31,545 54,388 48,905 18.57%
PBT 24,994 16,164 554 -1,290 -3,770 7,802 5,318 29.40%
Tax -3,584 -333 -89 -156 -88 -2,340 -1,385 17.16%
NP 21,410 15,830 465 -1,446 -3,858 5,462 3,933 32.61%
-
NP to SH 17,317 14,236 880 -1,468 -3,989 3,760 2,822 35.28%
-
Tax Rate 14.34% 2.06% 16.06% - - 29.99% 26.04% -
Total Cost 114,554 77,917 40,698 25,770 35,403 48,925 44,972 16.85%
-
Net Worth 104,838 92,403 71,477 71,500 73,011 73,842 71,873 6.49%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 104,838 92,403 71,477 71,500 73,011 73,842 71,873 6.49%
NOSH 326,700 326,513 329,999 323,823 325,217 65,277 65,339 30.75%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 15.75% 16.89% 1.13% -5.95% -12.23% 10.04% 8.04% -
ROE 16.52% 15.41% 1.23% -2.05% -5.46% 5.09% 3.93% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 41.62 28.71 12.47 7.51 9.70 83.32 74.85 -9.31%
EPS 5.31 4.36 0.27 -0.45 -1.23 5.76 4.32 3.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3209 0.283 0.2166 0.2208 0.2245 1.1312 1.10 -18.55%
Adjusted Per Share Value based on latest NOSH - 321,176
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 29.62 20.42 8.97 5.30 6.87 11.85 10.65 18.57%
EPS 3.77 3.10 0.19 -0.32 -0.87 0.82 0.61 35.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2284 0.2013 0.1557 0.1557 0.159 0.1608 0.1566 6.48%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.99 1.34 1.32 0.53 0.79 0.38 0.16 -
P/RPS 2.38 4.67 10.58 7.06 8.14 0.46 0.21 49.84%
P/EPS 18.68 30.73 495.00 -116.91 -64.40 6.60 3.70 30.96%
EY 5.35 3.25 0.20 -0.86 -1.55 15.16 27.00 -23.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.09 4.73 6.09 2.40 3.52 0.34 0.15 65.53%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 27/02/12 25/02/11 25/02/10 26/02/09 28/02/08 28/02/07 24/02/06 -
Price 1.08 1.41 1.36 0.65 0.73 0.64 0.16 -
P/RPS 2.60 4.91 10.90 8.65 7.53 0.77 0.21 52.06%
P/EPS 20.37 32.34 510.00 -143.38 -59.51 11.11 3.70 32.86%
EY 4.91 3.09 0.20 -0.70 -1.68 9.00 27.00 -24.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.37 4.98 6.28 2.94 3.25 0.57 0.15 67.93%

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