[PLS] YoY Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[PLS] PLS PLANTATIONS BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- -65.49%
YoY- 159.95%
Quarter Report
Latest QR
Upcoming QR
PLS's Result
PLS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 66,554 135,965 93,748 41,164 24,324 31,545 54,388 3.41%
PBT 5,745 24,994 16,164 554 -1,290 -3,770 7,802 -4.96%
Tax -2,282 -3,584 -333 -89 -156 -88 -2,340 -0.41%
NP 3,462 21,410 15,830 465 -1,446 -3,858 5,462 -7.31%
-
NP to SH 4,396 17,317 14,236 880 -1,468 -3,989 3,760 2.63%
-
Tax Rate 39.72% 14.34% 2.06% 16.06% - - 29.99% -
Total Cost 63,092 114,554 77,917 40,698 25,770 35,403 48,925 4.32%
-
Net Worth 106,928 104,838 92,403 71,477 71,500 73,011 73,842 6.35%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 106,928 104,838 92,403 71,477 71,500 73,011 73,842 6.35%
NOSH 326,700 326,700 326,513 329,999 323,823 325,217 65,277 30.75%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 5.20% 15.75% 16.89% 1.13% -5.95% -12.23% 10.04% -
ROE 4.11% 16.52% 15.41% 1.23% -2.05% -5.46% 5.09% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 20.37 41.62 28.71 12.47 7.51 9.70 83.32 -20.90%
EPS 1.35 5.31 4.36 0.27 -0.45 -1.23 5.76 -21.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3273 0.3209 0.283 0.2166 0.2208 0.2245 1.1312 -18.65%
Adjusted Per Share Value based on latest NOSH - 323,684
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 15.14 30.93 21.32 9.36 5.53 7.18 12.37 3.42%
EPS 1.00 3.94 3.24 0.20 -0.33 -0.91 0.86 2.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2432 0.2385 0.2102 0.1626 0.1626 0.1661 0.168 6.35%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.16 0.99 1.34 1.32 0.53 0.79 0.38 -
P/RPS 5.69 2.38 4.67 10.58 7.06 8.14 0.46 52.01%
P/EPS 86.21 18.68 30.73 495.00 -116.91 -64.40 6.60 53.40%
EY 1.16 5.35 3.25 0.20 -0.86 -1.55 15.16 -34.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.54 3.09 4.73 6.09 2.40 3.52 0.34 47.71%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 27/02/12 25/02/11 25/02/10 26/02/09 28/02/08 28/02/07 -
Price 1.07 1.08 1.41 1.36 0.65 0.73 0.64 -
P/RPS 5.25 2.60 4.91 10.90 8.65 7.53 0.77 37.66%
P/EPS 79.52 20.37 32.34 510.00 -143.38 -59.51 11.11 38.78%
EY 1.26 4.91 3.09 0.20 -0.70 -1.68 9.00 -27.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.27 3.37 4.98 6.28 2.94 3.25 0.57 33.76%

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