[PLS] YoY TTM 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- -16.24%
YoY- 58.94%
Quarter Report
Latest QR
Upcoming QR
PLS's Result
PLS's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 96,099 155,041 102,556 32,377 29,688 38,250 62,988 7.28%
PBT 5,450 24,359 18,548 -3,113 -1,507 -1,990 7,286 -4.71%
Tax -4,771 -8,757 7,008 923 657 13 -2,291 12.99%
NP 679 15,602 25,556 -2,190 -850 -1,977 4,995 -28.27%
-
NP to SH 2,104 12,366 22,567 -494 -1,203 -2,184 3,462 -7.95%
-
Tax Rate 87.54% 35.95% -37.78% - - - 31.44% -
Total Cost 95,420 139,439 77,000 34,567 30,538 40,227 57,993 8.64%
-
Net Worth 106,917 104,838 92,379 70,110 70,915 73,466 65,260 8.56%
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 106,917 104,838 92,379 70,110 70,915 73,466 65,260 8.56%
NOSH 326,700 326,700 326,428 323,684 321,176 327,246 65,260 30.76%
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 0.71% 10.06% 24.92% -6.76% -2.86% -5.17% 7.93% -
ROE 1.97% 11.80% 24.43% -0.70% -1.70% -2.97% 5.30% -
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 29.42 47.46 31.42 10.00 9.24 11.69 96.52 -17.94%
EPS 0.64 3.79 6.91 -0.15 -0.37 -0.67 5.30 -29.67%
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 1.00 -16.97%
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 20.93 33.77 22.34 7.05 6.47 8.33 13.72 7.28%
EPS 0.46 2.69 4.92 -0.11 -0.26 -0.48 0.75 -7.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2329 0.2284 0.2012 0.1527 0.1545 0.16 0.1422 8.56%
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 3.94 2.09 4.27 13.20 5.73 6.76 0.39 46.97%
P/EPS 180.10 26.16 19.38 -864.91 -141.50 -118.37 7.16 71.08%
EY 0.56 3.82 5.16 -0.12 -0.71 -0.84 13.96 -41.46%
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 0.38 45.00%
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 3.64 2.28 4.49 13.60 7.03 6.25 0.66 32.88%
P/EPS 166.13 28.53 20.40 -891.11 -173.54 -109.38 12.06 54.76%
EY 0.60 3.50 4.90 -0.11 -0.58 -0.91 8.29 -35.41%
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 0.64 31.20%

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