[PLS] QoQ Cumulative Quarter Result on 31-Dec-2012 [#3]

Stock
[PLS] PLS PLANTATIONS BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -12.94%
YoY- -74.62%
Quarter Report
Latest QR
Upcoming QR
PLS's Result
PLS's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 32,999 13,392 76,938 49,916 36,071 19,503 148,157 -63.22%
PBT 5,249 1,561 9,573 4,309 4,792 3,405 19,886 -58.81%
Tax -765 1,811 -3,447 -1,712 -1,221 -818 -5,747 -73.89%
NP 4,484 3,372 6,126 2,597 3,571 2,587 14,139 -53.46%
-
NP to SH 4,537 2,855 6,530 3,297 3,787 2,708 11,605 -46.50%
-
Tax Rate 14.57% -116.02% 36.01% 39.73% 25.48% 24.02% 28.90% -
Total Cost 28,515 10,020 70,812 47,319 32,500 16,916 134,018 -64.32%
-
Net Worth 114,600 113,005 110,163 106,928 107,418 106,340 103,496 7.02%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 114,600 113,005 110,163 106,928 107,418 106,340 103,496 7.02%
NOSH 326,402 326,700 326,700 326,700 326,700 326,700 326,901 -0.10%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 13.59% 25.18% 7.96% 5.20% 9.90% 13.26% 9.54% -
ROE 3.96% 2.53% 5.93% 3.08% 3.53% 2.55% 11.21% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 10.11 4.10 23.55 15.28 11.04 5.97 45.32 -63.18%
EPS 1.39 0.87 2.00 1.01 1.16 0.83 3.55 -46.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3511 0.3459 0.3372 0.3273 0.3288 0.3255 0.3166 7.13%
Adjusted Per Share Value based on latest NOSH - 326,700
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 7.77 3.15 18.12 11.75 8.49 4.59 34.89 -63.22%
EPS 1.07 0.67 1.54 0.78 0.89 0.64 2.73 -46.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2699 0.2661 0.2594 0.2518 0.253 0.2504 0.2437 7.03%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.10 1.22 1.23 1.16 1.15 1.11 1.10 -
P/RPS 10.88 29.76 5.22 7.59 10.42 18.59 2.43 171.40%
P/EPS 79.14 139.61 61.54 114.94 99.21 133.91 30.99 86.72%
EY 1.26 0.72 1.63 0.87 1.01 0.75 3.23 -46.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.13 3.53 3.65 3.54 3.50 3.41 3.47 -6.63%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 30/08/13 31/05/13 27/02/13 30/11/12 28/08/12 30/05/12 -
Price 1.43 1.00 1.38 1.07 1.07 1.08 1.10 -
P/RPS 14.14 24.40 5.86 7.00 9.69 18.09 2.43 223.16%
P/EPS 102.88 114.43 69.04 106.03 92.31 130.29 30.99 122.37%
EY 0.97 0.87 1.45 0.94 1.08 0.77 3.23 -55.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.07 2.89 4.09 3.27 3.25 3.32 3.47 11.20%

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