[PLS] QoQ Annualized Quarter Result on 30-Jun-2013 [#1]

Stock
[PLS] PLS PLANTATIONS BERHAD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 74.89%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PLS's Result
PLS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 90,754 60,352 65,998 53,568 76,938 66,554 72,142 16.55%
PBT 30,333 12,542 10,498 6,244 9,573 5,745 9,584 115.71%
Tax -7,760 -3,481 -1,530 7,244 -3,447 -2,282 -2,442 116.29%
NP 22,573 9,061 8,968 13,488 6,126 3,462 7,142 115.51%
-
NP to SH 19,920 9,658 9,074 11,420 6,530 4,396 7,574 90.64%
-
Tax Rate 25.58% 27.75% 14.57% -116.02% 36.01% 39.72% 25.48% -
Total Cost 68,181 51,290 57,030 40,080 70,812 63,092 65,000 3.23%
-
Net Worth 420,299 405,728 114,600 113,005 110,163 106,928 107,341 148.63%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 420,299 405,728 114,600 113,005 110,163 106,928 107,341 148.63%
NOSH 326,700 326,700 326,402 326,700 326,700 326,700 326,465 0.04%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 24.87% 15.01% 13.59% 25.18% 7.96% 5.20% 9.90% -
ROE 4.74% 2.38% 7.92% 10.11% 5.93% 4.11% 7.06% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 27.78 18.47 20.22 16.40 23.55 20.37 22.10 16.48%
EPS 6.10 2.96 2.78 3.48 2.00 1.35 2.32 90.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2865 1.2419 0.3511 0.3459 0.3372 0.3273 0.3288 148.51%
Adjusted Per Share Value based on latest NOSH - 326,700
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 20.64 13.73 15.01 12.19 17.50 15.14 16.41 16.53%
EPS 4.53 2.20 2.06 2.60 1.49 1.00 1.72 90.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.956 0.9229 0.2607 0.2571 0.2506 0.2432 0.2442 148.60%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.48 1.63 1.10 1.22 1.23 1.16 1.15 -
P/RPS 5.33 8.82 5.44 7.44 5.22 5.69 5.20 1.66%
P/EPS 24.27 55.13 39.57 34.90 61.54 86.21 49.57 -37.90%
EY 4.12 1.81 2.53 2.87 1.63 1.16 2.02 60.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.31 3.13 3.53 3.65 3.54 3.50 -52.41%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 28/02/14 28/11/13 30/08/13 31/05/13 27/02/13 30/11/12 -
Price 1.43 1.53 1.43 1.00 1.38 1.07 1.07 -
P/RPS 5.15 8.28 7.07 6.10 5.86 5.25 4.84 4.22%
P/EPS 23.45 51.75 51.44 28.61 69.04 79.52 46.12 -36.32%
EY 4.26 1.93 1.94 3.50 1.45 1.26 2.17 56.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.23 4.07 2.89 4.09 3.27 3.25 -51.17%

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