[PLS] YoY TTM Result on 30-Jun-2015 [#1]

Stock

[PLS] PLS PLANTATIONS BERHAD

Announcement Date

26-Aug-2015

Admission Sponsor

Sponsor

Financial Year

31-Mar-2016

Quarter

30-Jun-2015 [#1]

Profit Trend

QoQ- -60.87%

YoY- -135.83%

Quarter Report

PLS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/11	CAGR
TTM Result
Revenue	71,383	76,312	37,761	53,818	92,058	70,827	119,933	-7.13%
YoY %	-6.46%	102.09%	-29.84%	-41.54%	29.98%	-40.94%	-	-
Horiz. %	59.52%	63.63%	31.49%	44.87%	76.76%	59.06%	100.00%	-
PBT	-10,184	-6,480	-21,460	-6,702	28,669	7,729	18,130	-
YoY %	-57.16%	69.80%	-220.20%	-123.38%	270.93%	-57.37%	-	-
Horiz. %	-56.17%	-35.74%	-118.37%	-36.97%	158.13%	42.63%	100.00%	-
Tax	1,580	-1,021	1,003	-850	-10,174	-817	-6,377	-
YoY %	254.75%	-201.79%	218.00%	91.65%	-1,145.29%	87.19%	-	-
Horiz. %	-24.78%	16.01%	-15.73%	13.33%	159.54%	12.81%	100.00%	-
NP	-8,604	-7,501	-20,457	-7,552	18,495	6,912	11,753	-
YoY %	-14.70%	63.33%	-170.88%	-140.83%	167.58%	-41.19%	-	-
Horiz. %	-73.21%	-63.82%	-174.06%	-64.26%	157.36%	58.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-6,478	-5,061	-13,529	-5,870	16,385	6,678	10,524	-
YoY %	-28.00%	62.59%	-130.48%	-135.83%	145.36%	-36.55%	-	-
Horiz. %	-61.55%	-48.09%	-128.55%	-55.78%	155.69%	63.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-	-	35.49%	10.57%	35.17%	-
YoY %	-	-	-	-	235.76%	-69.95%	-	-
Horiz. %	-	-	-	-	100.91%	30.05%	100.00%	-
Total Cost	79,987	83,813	58,218	61,370	73,563	63,915	108,180	-4.21%
YoY %	-4.56%	43.96%	-5.14%	-16.57%	15.10%	-40.92%	-	-
Horiz. %	73.94%	77.48%	53.82%	56.73%	68.00%	59.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	187,591	401,579	407,656	428,630	419,613	113,005	96,255	9.99%
YoY %	-53.29%	-1.49%	-4.89%	2.15%	271.32%	17.40%	-	-
Horiz. %	194.89%	417.20%	423.52%	445.31%	435.94%	117.40%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/11	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/11	CAGR
Equity
Net Worth	187,591	401,579	407,656	428,630	419,613	113,005	96,255	9.99%
YoY %	-53.29%	-1.49%	-4.89%	2.15%	271.32%	17.40%	-	-
Horiz. %	194.89%	417.20%	423.52%	445.31%	435.94%	117.40%	100.00%	-
NOSH	326,700	326,700	326,700	326,700	326,700	326,700	327,175	-0.02%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-0.15%	-	-
Horiz. %	99.85%	99.85%	99.85%	99.85%	99.85%	99.85%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/11	CAGR
Ratio Analysis
NP Margin	-12.05%	-9.83%	-54.17%	-14.03%	20.09%	9.76%	9.80%	-
YoY %	-22.58%	81.85%	-286.10%	-169.84%	105.84%	-0.41%	-	-
Horiz. %	-122.96%	-100.31%	-552.76%	-143.16%	205.00%	99.59%	100.00%	-
ROE	-3.45%	-1.26%	-3.32%	-1.37%	3.90%	5.91%	10.93%	-
YoY %	-173.81%	62.05%	-142.34%	-135.13%	-34.01%	-45.93%	-	-
Horiz. %	-31.56%	-11.53%	-30.38%	-12.53%	35.68%	54.07%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/11	CAGR
Per Share
RPS	21.85	23.36	11.56	16.47	28.18	21.68	36.66	-7.12%
YoY %	-6.46%	102.08%	-29.81%	-41.55%	29.98%	-40.86%	-	-
Horiz. %	59.60%	63.72%	31.53%	44.93%	76.87%	59.14%	100.00%	-
EPS	-1.98	-1.55	-4.14	-1.80	5.02	2.04	3.22	-
YoY %	-27.74%	62.56%	-130.00%	-135.86%	146.08%	-36.65%	-	-
Horiz. %	-61.49%	-48.14%	-128.57%	-55.90%	155.90%	63.35%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.5742	1.2292	1.2478	1.312	1.2844	0.3459	0.2942	10.01%
YoY %	-53.29%	-1.49%	-4.89%	2.15%	271.32%	17.57%	-	-
Horiz. %	195.17%	417.81%	424.13%	445.96%	436.57%	117.57%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 326,700
RPS	15.55	16.62	8.23	11.72	20.05	15.43	26.12	-7.13%
YoY %	-6.44%	101.94%	-29.78%	-41.55%	29.94%	-40.93%	-	-
Horiz. %	59.53%	63.63%	31.51%	44.87%	76.76%	59.07%	100.00%	-
EPS	-1.41	-1.10	-2.95	-1.28	3.57	1.45	2.29	-
YoY %	-28.18%	62.71%	-130.47%	-135.85%	146.21%	-36.68%	-	-
Horiz. %	-61.57%	-48.03%	-128.82%	-55.90%	155.90%	63.32%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.4086	0.8747	0.888	0.9337	0.914	0.2462	0.2097	9.99%
YoY %	-53.29%	-1.50%	-4.89%	2.16%	271.24%	17.41%	-	-
Horiz. %	194.85%	417.12%	423.46%	445.26%	435.86%	117.41%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	30/06/11	-
Price	0.72	1.12	0.98	1.16	1.31	1.22	1.27	-
P/RPS	3.30	4.79	8.48	7.04	4.65	5.63	3.46	-0.67%
YoY %	-31.11%	-43.51%	20.45%	51.40%	-17.41%	62.72%	-	-
Horiz. %	95.38%	138.44%	245.09%	203.47%	134.39%	162.72%	100.00%	-
P/EPS	-36.31	-72.30	-23.67	-64.56	26.12	59.68	39.48	-
YoY %	49.78%	-205.45%	63.34%	-347.17%	-56.23%	51.17%	-	-
Horiz. %	-91.97%	-183.13%	-59.95%	-163.53%	66.16%	151.17%	100.00%	-
EY	-2.75	-1.38	-4.23	-1.55	3.83	1.68	2.53	-
YoY %	-99.28%	67.38%	-172.90%	-140.47%	127.98%	-33.60%	-	-
Horiz. %	-108.70%	-54.55%	-167.19%	-61.26%	151.38%	66.40%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.25	0.91	0.79	0.88	1.02	3.53	4.32	-16.22%
YoY %	37.36%	15.19%	-10.23%	-13.73%	-71.10%	-18.29%	-	-
Horiz. %	28.94%	21.06%	18.29%	20.37%	23.61%	81.71%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	27/08/18	28/08/17	29/08/16	26/08/15	27/08/14	30/08/13	25/08/11	-
Price	1.12	1.02	0.96	0.89	1.26	1.00	0.99	-
P/RPS	5.13	4.37	8.31	5.40	4.47	4.61	2.70	9.59%
YoY %	17.39%	-47.41%	53.89%	20.81%	-3.04%	70.74%	-	-
Horiz. %	190.00%	161.85%	307.78%	200.00%	165.56%	170.74%	100.00%	-
P/EPS	-56.48	-65.84	-23.18	-49.53	25.12	48.92	30.78	-
YoY %	14.22%	-184.04%	53.20%	-297.17%	-48.65%	58.93%	-	-
Horiz. %	-183.50%	-213.91%	-75.31%	-160.92%	81.61%	158.93%	100.00%	-
EY	-1.77	-1.52	-4.31	-2.02	3.98	2.04	3.25	-
YoY %	-16.45%	64.73%	-113.37%	-150.75%	95.10%	-37.23%	-	-
Horiz. %	-54.46%	-46.77%	-132.62%	-62.15%	122.46%	62.77%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.95	0.83	0.77	0.68	0.98	2.89	3.37	-7.51%
YoY %	134.94%	7.79%	13.24%	-30.61%	-66.09%	-14.24%	-	-
Horiz. %	57.86%	24.63%	22.85%	20.18%	29.08%	85.76%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos