[PLS] QoQ TTM Result on 30-Sep-2013 [#2]

Stock
[PLS] PLS PLANTATIONS BERHAD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 9.03%
YoY- 48.87%
Quarter Report
Latest QR
Upcoming QR
PLS's Result
PLS's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 92,058 90,754 72,286 73,867 70,827 76,938 96,099 -2.83%
PBT 28,669 30,333 14,670 10,030 7,729 9,573 5,450 203.38%
Tax -10,174 -7,760 -4,345 -2,990 -817 -3,446 -4,771 65.90%
NP 18,495 22,573 10,325 7,040 6,912 6,127 679 810.78%
-
NP to SH 16,385 19,920 10,477 7,281 6,678 6,531 2,104 294.36%
-
Tax Rate 35.49% 25.58% 29.62% 29.81% 10.57% 36.00% 87.54% -
Total Cost 73,563 68,181 61,961 66,827 63,915 70,811 95,420 -15.96%
-
Net Worth 419,613 420,299 404,889 113,634 113,005 110,163 106,917 149.43%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 419,613 420,299 404,889 113,634 113,005 110,163 106,917 149.43%
NOSH 326,700 326,700 326,700 323,653 326,700 326,700 326,700 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 20.09% 24.87% 14.28% 9.53% 9.76% 7.96% 0.71% -
ROE 3.90% 4.74% 2.59% 6.41% 5.91% 5.93% 1.97% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 28.18 27.78 22.17 22.82 21.68 23.55 29.42 -2.83%
EPS 5.02 6.10 3.21 2.25 2.04 2.00 0.64 296.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2844 1.2865 1.2419 0.3511 0.3459 0.3372 0.3273 149.41%
Adjusted Per Share Value based on latest NOSH - 326,700
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 21.68 21.37 17.02 17.39 16.68 18.12 22.63 -2.82%
EPS 3.86 4.69 2.47 1.71 1.57 1.54 0.50 292.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9881 0.9897 0.9535 0.2676 0.2661 0.2594 0.2518 149.41%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.31 1.48 1.63 1.10 1.22 1.23 1.16 -
P/RPS 4.65 5.33 7.35 4.82 5.63 5.22 3.94 11.71%
P/EPS 26.12 24.27 50.72 48.90 59.68 61.53 180.10 -72.49%
EY 3.83 4.12 1.97 2.05 1.68 1.63 0.56 261.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.15 1.31 3.13 3.53 3.65 3.54 -56.47%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 30/05/14 28/02/14 28/11/13 30/08/13 31/05/13 27/02/13 -
Price 1.26 1.43 1.53 1.43 1.00 1.38 1.07 -
P/RPS 4.47 5.15 6.90 6.27 4.61 5.86 3.64 14.71%
P/EPS 25.12 23.45 47.61 63.57 48.92 69.03 166.13 -71.71%
EY 3.98 4.26 2.10 1.57 2.04 1.45 0.60 254.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.11 1.23 4.07 2.89 4.09 3.27 -55.31%

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