[PLS] YoY 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- 26.2%
YoY- 83.7%
Quarter Report
Latest QR
Upcoming QR
PLS's Result
PLS's Financial Summary
View:
Show?
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 14,851 8,519 17,178 28,343 28,237 11,708 10,390 6.13%
PBT 2,340 1,270 -287 3,876 1,447 47 -7,378 -
Tax -620 -146 -154 -1,227 -5 0 7,378 -
NP 1,720 1,124 -441 2,649 1,442 47 0 -
-
NP to SH 1,253 935 -441 2,649 1,442 47 -7,285 -
-
Tax Rate 26.50% 11.50% - 31.66% 0.35% 0.00% - -
Total Cost 13,131 7,395 17,619 25,694 26,795 11,661 10,390 3.97%
-
Net Worth 73,822 71,923 67,486 21,774 20,039 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 73,822 71,923 67,486 21,774 20,039 0 24,730 19.98%
NOSH 65,260 65,384 66,818 21,774 21,782 21,363 19,801 21.97%
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 11.58% 13.19% -2.57% 9.35% 5.11% 0.40% 0.00% -
ROE 1.70% 1.30% -0.65% 12.17% 7.20% 0.00% -29.46% -
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 22.76 13.03 25.71 130.16 129.63 54.80 52.47 -12.98%
EPS 1.92 1.43 -0.66 8.11 6.62 0.24 -36.79 -
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 3.38 1.94 3.91 6.45 6.42 2.66 2.36 6.16%
EPS 0.29 0.21 -0.10 0.60 0.33 0.01 -1.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1679 0.1636 0.1535 0.0495 0.0456 0.00 0.0563 19.96%
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 1.67 1.23 0.93 0.35 0.62 2.26 1.77 -0.96%
P/EPS 19.79 11.19 -36.36 3.70 12.24 563.64 -2.53 -
EY 5.05 8.94 -2.75 27.03 8.17 0.18 -39.56 -
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 2.81 1.23 0.93 0.28 0.55 2.23 1.37 12.71%
P/EPS 33.33 11.19 -36.36 2.96 10.73 554.55 -1.96 -
EY 3.00 8.94 -2.75 33.79 9.32 0.18 -51.10 -
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