[PLS] QoQ TTM Result on 31-Dec-2002 [#3]

Stock
[PLS] PLS PLANTATIONS BERHAD
Announcement Date
29-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- 99.01%
YoY- 99.88%
Quarter Report
Latest QR
Upcoming QR
PLS's Result
PLS's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 109,521 108,979 90,807 92,231 75,702 59,877 57,938 52.82%
PBT 4,930 4,438 3,911 -25 -1,425 -1,906 -6,057 -
Tax 770 48 28 11 16 1 3,343 -62.39%
NP 5,700 4,486 3,939 -14 -1,409 -1,905 -2,714 -
-
NP to SH 5,700 4,486 3,939 -14 -1,409 -1,905 -6,056 -
-
Tax Rate -15.62% -1.08% -0.72% - - - - -
Total Cost 103,821 104,493 86,868 92,245 77,111 61,782 60,652 43.04%
-
Net Worth 21,773 21,784 20,891 20,039 18,528 17,662 16,982 18.00%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 21,773 21,784 20,891 20,039 18,528 17,662 16,982 18.00%
NOSH 21,773 21,784 21,761 21,782 21,798 21,805 21,772 0.00%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 5.20% 4.12% 4.34% -0.02% -1.86% -3.18% -4.68% -
ROE 26.18% 20.59% 18.85% -0.07% -7.60% -10.79% -35.66% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 502.99 500.26 417.28 423.42 347.29 274.59 266.11 52.81%
EPS 26.18 20.59 18.10 -0.06 -6.46 -8.74 -27.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 0.96 0.92 0.85 0.81 0.78 17.99%
Adjusted Per Share Value based on latest NOSH - 21,782
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 25.79 25.66 21.38 21.72 17.83 14.10 13.64 52.84%
EPS 1.34 1.06 0.93 0.00 -0.33 -0.45 -1.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0513 0.0513 0.0492 0.0472 0.0436 0.0416 0.04 18.02%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.86 0.89 0.78 0.81 0.80 1.08 1.26 -
P/RPS 0.17 0.18 0.19 0.19 0.23 0.39 0.47 -49.20%
P/EPS 3.29 4.32 4.31 -1,260.27 -12.38 -12.36 -4.53 -
EY 30.44 23.14 23.21 -0.08 -8.08 -8.09 -22.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.89 0.81 0.88 0.94 1.33 1.62 -34.41%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 26/08/03 28/05/03 29/04/03 25/11/02 29/08/02 29/05/02 -
Price 0.80 0.84 0.72 0.71 0.78 1.00 1.19 -
P/RPS 0.16 0.17 0.17 0.17 0.22 0.36 0.45 -49.77%
P/EPS 3.06 4.08 3.98 -1,104.68 -12.07 -11.45 -4.28 -
EY 32.72 24.51 25.14 -0.09 -8.29 -8.74 -23.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.84 0.75 0.77 0.92 1.23 1.53 -35.07%

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