[PLS] QoQ TTM Result on 31-Dec-2004 [#3]

Stock
[PLS] PLS PLANTATIONS BERHAD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- -328.37%
YoY- -131.11%
Quarter Report
Latest QR
Upcoming QR
PLS's Result
PLS's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 66,957 64,788 60,499 54,012 65,177 83,832 104,721 -25.76%
PBT 3,004 3,554 1,472 -478 3,685 3,855 5,196 -30.57%
Tax -1,320 -1,485 -687 -1,671 -2,744 -1,559 -1,727 -16.38%
NP 1,684 2,069 785 -2,149 941 2,296 3,469 -38.20%
-
NP to SH 1,040 1,620 785 -2,149 941 2,296 3,469 -55.17%
-
Tax Rate 43.94% 41.78% 46.67% - 74.46% 40.44% 33.24% -
Total Cost 65,273 62,719 59,714 56,161 64,236 81,536 101,252 -25.35%
-
Net Worth 68,223 67,866 67,773 67,486 69,085 67,317 46,405 29.26%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 68,223 67,866 67,773 67,486 69,085 67,317 46,405 29.26%
NOSH 65,600 65,256 66,444 66,818 66,428 65,357 44,620 29.26%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 2.52% 3.19% 1.30% -3.98% 1.44% 2.74% 3.31% -
ROE 1.52% 2.39% 1.16% -3.18% 1.36% 3.41% 7.48% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 102.07 99.28 91.05 80.83 98.12 128.27 234.69 -42.56%
EPS 1.59 2.48 1.18 -3.22 1.42 3.51 7.77 -65.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 1.04 1.02 1.01 1.04 1.03 1.04 0.00%
Adjusted Per Share Value based on latest NOSH - 66,818
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 15.77 15.26 14.25 12.72 15.35 19.74 24.66 -25.75%
EPS 0.24 0.38 0.18 -0.51 0.22 0.54 0.82 -55.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1607 0.1598 0.1596 0.1589 0.1627 0.1585 0.1093 29.26%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.16 0.19 0.24 0.24 0.25 0.28 0.34 -
P/RPS 0.16 0.19 0.26 0.30 0.25 0.22 0.14 9.30%
P/EPS 10.09 7.65 20.31 -7.46 17.65 7.97 4.37 74.60%
EY 9.91 13.07 4.92 -13.40 5.67 12.55 22.87 -42.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.18 0.24 0.24 0.24 0.27 0.33 -40.85%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 28/11/05 23/08/05 27/05/05 25/02/05 29/11/04 30/08/04 04/06/04 -
Price 0.17 0.20 0.18 0.24 0.24 0.26 0.26 -
P/RPS 0.17 0.20 0.20 0.30 0.24 0.20 0.11 33.63%
P/EPS 10.72 8.06 15.24 -7.46 16.94 7.40 3.34 117.43%
EY 9.33 12.41 6.56 -13.40 5.90 13.51 29.90 -53.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.19 0.18 0.24 0.23 0.25 0.25 -25.71%

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