[PLS] YoY TTM 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- 21.18%
YoY- 49435.72%
Quarter Report
Latest QR
Upcoming QR
PLS's Result
PLS's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 62,988 58,298 54,012 109,627 92,231 44,769 52,898 2.95%
PBT 7,286 4,561 -478 7,359 -25 -11,955 -16,865 -
Tax -2,291 -1,312 -1,671 -452 11 12,391 16,865 -
NP 4,995 3,249 -2,149 6,907 -14 436 0 -
-
NP to SH 3,462 2,416 -2,149 6,907 -14 -12,047 -14,862 -
-
Tax Rate 31.44% 28.77% - 6.14% - - - -
Total Cost 57,993 55,049 56,161 102,720 92,245 44,333 52,898 1.54%
-
Net Worth 65,260 71,923 67,486 21,774 20,039 0 24,730 17.54%
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 65,260 71,923 67,486 21,774 20,039 0 24,730 17.54%
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 7.93% 5.57% -3.98% 6.30% -0.02% 0.97% 0.00% -
ROE 5.30% 3.36% -3.18% 31.72% -0.07% 0.00% -60.10% -
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 96.52 89.16 80.83 503.46 423.42 209.56 267.14 -15.59%
EPS 5.30 3.70 -3.22 31.72 -0.06 -56.39 -75.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.10 1.01 1.00 0.92 0.00 1.2489 -3.63%
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 14.33 13.26 12.29 24.94 20.98 10.18 12.03 2.95%
EPS 0.79 0.55 -0.49 1.57 0.00 -2.74 -3.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1484 0.1636 0.1535 0.0495 0.0456 0.00 0.0563 17.52%
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 0.39 0.18 0.30 0.09 0.19 0.59 0.35 1.81%
P/EPS 7.16 4.33 -7.46 1.42 -1,260.27 -2.20 -1.24 -
EY 13.96 23.09 -13.40 70.49 -0.08 -45.48 -80.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.15 0.24 0.45 0.88 0.00 0.74 -10.50%
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 0.66 0.18 0.30 0.07 0.17 0.58 0.27 16.05%
P/EPS 12.06 4.33 -7.46 1.13 -1,104.68 -2.16 -0.96 -
EY 8.29 23.09 -13.40 88.11 -0.09 -46.22 -104.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.15 0.24 0.36 0.77 0.00 0.58 1.65%

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