[PLS] YoY TTM Result on 31-Dec-2013 [#3]

Stock
[PLS] PLS PLANTATIONS BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 43.9%
YoY- 397.96%
Quarter Report
Latest QR
Upcoming QR
PLS's Result
PLS's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 52,961 40,076 90,661 72,286 96,099 155,041 102,556 -10.42%
PBT -13,652 -13,487 19,641 14,670 5,450 24,359 18,548 -
Tax -636 1,388 -7,416 -4,345 -4,771 -8,757 7,008 -
NP -14,288 -12,099 12,225 10,325 679 15,602 25,556 -
-
NP to SH -10,172 -7,647 9,497 10,477 2,104 12,366 22,567 -
-
Tax Rate - - 37.76% 29.62% 87.54% 35.95% -37.78% -
Total Cost 67,249 52,175 78,436 61,961 95,420 139,439 77,000 -2.22%
-
Net Worth 406,741 424,350 417,097 404,889 106,917 104,838 92,379 27.99%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 406,741 424,350 417,097 404,889 106,917 104,838 92,379 27.99%
NOSH 326,700 326,700 326,700 326,700 326,700 326,700 326,428 0.01%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -26.98% -30.19% 13.48% 14.28% 0.71% 10.06% 24.92% -
ROE -2.50% -1.80% 2.28% 2.59% 1.97% 11.80% 24.43% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 16.21 12.27 27.75 22.17 29.42 47.46 31.42 -10.43%
EPS -3.11 -2.34 2.91 3.21 0.64 3.79 6.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.245 1.2989 1.2767 1.2419 0.3273 0.3209 0.283 27.97%
Adjusted Per Share Value based on latest NOSH - 326,700
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 11.54 8.73 19.75 15.75 20.93 33.77 22.34 -10.41%
EPS -2.22 -1.67 2.07 2.28 0.46 2.69 4.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.886 0.9243 0.9085 0.8819 0.2329 0.2284 0.2012 27.99%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.01 1.08 1.02 1.63 1.16 0.99 1.34 -
P/RPS 6.23 8.80 3.68 7.35 3.94 2.09 4.27 6.49%
P/EPS -32.44 -46.14 35.09 50.72 180.10 26.16 19.38 -
EY -3.08 -2.17 2.85 1.97 0.56 3.82 5.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.83 0.80 1.31 3.54 3.09 4.73 -25.46%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 24/02/16 17/02/15 28/02/14 27/02/13 27/02/12 25/02/11 -
Price 0.99 1.00 1.01 1.53 1.07 1.08 1.41 -
P/RPS 6.11 8.15 3.64 6.90 3.64 2.28 4.49 5.26%
P/EPS -31.80 -42.72 34.74 47.61 166.13 28.53 20.40 -
EY -3.15 -2.34 2.88 2.10 0.60 3.50 4.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.77 0.79 1.23 3.27 3.37 4.98 -26.24%

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