[PLS] QoQ Annualized Quarter Result on 30-Jun-2012 [#1]

Stock
[PLS] PLS PLANTATIONS BERHAD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -6.66%
YoY- -29.05%
Quarter Report
Latest QR
Upcoming QR
PLS's Result
PLS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 76,938 66,554 72,142 78,012 148,157 135,965 145,394 -34.55%
PBT 9,573 5,745 9,584 13,620 19,886 24,994 30,808 -54.09%
Tax -3,447 -2,282 -2,442 -3,272 -5,747 -3,584 -3,750 -5.45%
NP 6,126 3,462 7,142 10,348 14,139 21,410 27,058 -62.81%
-
NP to SH 6,530 4,396 7,574 10,832 11,605 17,317 21,384 -54.62%
-
Tax Rate 36.01% 39.72% 25.48% 24.02% 28.90% 14.34% 12.17% -
Total Cost 70,812 63,092 65,000 67,664 134,018 114,554 118,336 -28.96%
-
Net Worth 110,163 106,928 107,341 106,199 103,496 104,838 102,603 4.84%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 110,163 106,928 107,341 106,199 103,496 104,838 102,603 4.84%
NOSH 326,700 326,700 326,465 326,265 326,901 326,700 326,972 -0.05%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 7.96% 5.20% 9.90% 13.26% 9.54% 15.75% 18.61% -
ROE 5.93% 4.11% 7.06% 10.20% 11.21% 16.52% 20.84% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 23.55 20.37 22.10 23.91 45.32 41.62 44.47 -34.51%
EPS 2.00 1.35 2.32 3.32 3.55 5.31 6.54 -54.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3372 0.3273 0.3288 0.3255 0.3166 0.3209 0.3138 4.90%
Adjusted Per Share Value based on latest NOSH - 326,700
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 17.50 15.14 16.41 17.75 33.70 30.93 33.07 -34.55%
EPS 1.49 1.00 1.72 2.46 2.64 3.94 4.86 -54.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2506 0.2432 0.2442 0.2416 0.2354 0.2385 0.2334 4.84%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.23 1.16 1.15 1.11 1.10 0.99 0.98 -
P/RPS 5.22 5.69 5.20 4.64 2.43 2.38 2.20 77.80%
P/EPS 61.54 86.21 49.57 33.43 30.99 18.68 14.98 156.28%
EY 1.63 1.16 2.02 2.99 3.23 5.35 6.67 -60.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.65 3.54 3.50 3.41 3.47 3.09 3.12 11.01%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 31/05/13 27/02/13 30/11/12 28/08/12 30/05/12 27/02/12 29/11/11 -
Price 1.38 1.07 1.07 1.08 1.10 1.08 1.01 -
P/RPS 5.86 5.25 4.84 4.52 2.43 2.60 2.27 88.07%
P/EPS 69.04 79.52 46.12 32.53 30.99 20.37 15.44 171.16%
EY 1.45 1.26 2.17 3.07 3.23 4.91 6.48 -63.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.09 3.27 3.25 3.32 3.47 3.37 3.22 17.26%

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