[PLS] YoY 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

PLS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/11	30/06/12	30/06/10	CAGR
Annualized Quarter Result
Revenue	47,560	34,168	58,784	53,568	87,052	78,012	100,832	-11.76%
YoY %	39.19%	-41.88%	9.74%	-38.46%	11.59%	-22.63%	-	-
Horiz. %	47.17%	33.89%	58.30%	53.13%	86.33%	77.37%	100.00%	-
PBT	-24,012	-20,624	-412	6,244	19,504	13,620	17,928	-
YoY %	-16.43%	-4,905.83%	-106.60%	-67.99%	43.20%	-24.03%	-	-
Horiz. %	-133.94%	-115.04%	-2.30%	34.83%	108.79%	75.97%	100.00%	-
Tax	2,688	3,508	-2,412	7,244	-520	-3,272	-288	-
YoY %	-23.38%	245.44%	-133.30%	1,493.08%	84.11%	-1,036.11%	-	-
Horiz. %	-933.33%	-1,218.06%	837.50%	-2,515.28%	180.56%	1,136.11%	100.00%	-
NP	-21,324	-17,116	-2,824	13,488	18,984	10,348	17,640	-
YoY %	-24.59%	-506.09%	-120.94%	-28.95%	83.46%	-41.34%	-	-
Horiz. %	-120.88%	-97.03%	-16.01%	76.46%	107.62%	58.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-15,408	-11,604	-2,720	11,420	17,144	10,832	15,268	-
YoY %	-32.78%	-326.62%	-123.82%	-33.39%	58.27%	-29.05%	-	-
Horiz. %	-100.92%	-76.00%	-17.82%	74.80%	112.29%	70.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-	-116.02%	2.67%	24.02%	1.61%	-
YoY %	-	-	-	-4,445.32%	-88.88%	1,391.93%	-	-
Horiz. %	-	-	-	-7,206.21%	165.84%	1,491.93%	100.00%	-
Total Cost	68,884	51,284	61,608	40,080	68,068	67,664	83,192	-3.09%
YoY %	34.32%	-16.76%	53.71%	-41.12%	0.60%	-18.67%	-	-
Horiz. %	82.80%	61.65%	74.06%	48.18%	81.82%	81.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	407,656	428,630	419,613	113,005	96,255	106,199	85,474	29.71%
YoY %	-4.89%	2.15%	271.32%	17.40%	-9.36%	24.25%	-	-
Horiz. %	476.94%	501.47%	490.92%	132.21%	112.61%	124.25%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/11	30/06/12	30/06/10	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/11	30/06/12	30/06/10	CAGR
Equity
Net Worth	407,656	428,630	419,613	113,005	96,255	106,199	85,474	29.71%
YoY %	-4.89%	2.15%	271.32%	17.40%	-9.36%	24.25%	-	-
Horiz. %	476.94%	501.47%	490.92%	132.21%	112.61%	124.25%	100.00%	-
NOSH	326,700	326,700	326,700	326,700	327,175	326,265	326,239	0.02%
YoY %	0.00%	0.00%	0.00%	-0.15%	0.28%	0.01%	-	-
Horiz. %	100.14%	100.14%	100.14%	100.14%	100.29%	100.01%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/11	30/06/12	30/06/10	CAGR
Ratio Analysis
NP Margin	-44.84%	-50.09%	-4.80%	25.18%	21.81%	13.26%	17.49%	-
YoY %	10.48%	-943.54%	-119.06%	15.45%	64.48%	-24.19%	-	-
Horiz. %	-256.38%	-286.39%	-27.44%	143.97%	124.70%	75.81%	100.00%	-
ROE	-3.78%	-2.71%	-0.65%	10.11%	17.81%	10.20%	17.86%	-
YoY %	-39.48%	-316.92%	-106.43%	-43.23%	74.61%	-42.89%	-	-
Horiz. %	-21.16%	-15.17%	-3.64%	56.61%	99.72%	57.11%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/11	30/06/12	30/06/10	CAGR
Per Share
RPS	14.56	10.46	17.99	16.40	26.61	23.91	30.91	-11.78%
YoY %	39.20%	-41.86%	9.70%	-38.37%	11.29%	-22.65%	-	-
Horiz. %	47.10%	33.84%	58.20%	53.06%	86.09%	77.35%	100.00%	-
EPS	-4.72	-3.56	-0.84	3.48	5.24	3.32	4.68	-
YoY %	-32.58%	-323.81%	-124.14%	-33.59%	57.83%	-29.06%	-	-
Horiz. %	-100.85%	-76.07%	-17.95%	74.36%	111.97%	70.94%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.2478	1.312	1.2844	0.3459	0.2942	0.3255	0.262	29.67%
YoY %	-4.89%	2.15%	271.32%	17.57%	-9.62%	24.24%	-	-
Horiz. %	476.26%	500.76%	490.23%	132.02%	112.29%	124.24%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/11	30/06/12	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 326,700
RPS	10.82	7.77	13.37	12.19	19.80	17.75	22.94	-11.76%
YoY %	39.25%	-41.88%	9.68%	-38.43%	11.55%	-22.62%	-	-
Horiz. %	47.17%	33.87%	58.28%	53.14%	86.31%	77.38%	100.00%	-
EPS	-3.50	-2.64	-0.62	2.60	3.90	2.46	3.47	-
YoY %	-32.58%	-325.81%	-123.85%	-33.33%	58.54%	-29.11%	-	-
Horiz. %	-100.86%	-76.08%	-17.87%	74.93%	112.39%	70.89%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.9273	0.975	0.9545	0.2571	0.2189	0.2416	0.1944	29.71%
YoY %	-4.89%	2.15%	271.26%	17.45%	-9.40%	24.28%	-	-
Horiz. %	477.01%	501.54%	491.00%	132.25%	112.60%	124.28%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/11	30/06/12	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	30/06/11	29/06/12	30/06/10	-
Price	0.98	1.16	1.31	1.22	1.27	1.11	1.46	-
P/RPS	6.73	11.09	7.28	7.44	4.77	4.64	4.72	6.08%
YoY %	-39.31%	52.34%	-2.15%	55.97%	2.80%	-1.69%	-	-
Horiz. %	142.58%	234.96%	154.24%	157.63%	101.06%	98.31%	100.00%	-
P/EPS	-20.78	-32.66	-157.34	34.90	24.24	33.43	31.20	-
YoY %	36.37%	79.24%	-550.83%	43.98%	-27.49%	7.15%	-	-
Horiz. %	-66.60%	-104.68%	-504.29%	111.86%	77.69%	107.15%	100.00%	-
EY	-4.81	-3.06	-0.64	2.87	4.13	2.99	3.21	-
YoY %	-57.19%	-378.12%	-122.30%	-30.51%	38.13%	-6.85%	-	-
Horiz. %	-149.84%	-95.33%	-19.94%	89.41%	128.66%	93.15%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.79	0.88	1.02	3.53	4.32	3.41	5.57	-27.76%
YoY %	-10.23%	-13.73%	-71.10%	-18.29%	26.69%	-38.78%	-	-
Horiz. %	14.18%	15.80%	18.31%	63.38%	77.56%	61.22%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/11	30/06/12	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	29/08/16	26/08/15	27/08/14	30/08/13	25/08/11	28/08/12	30/08/10	-
Price	0.96	0.89	1.26	1.00	0.99	1.08	1.39	-
P/RPS	6.59	8.51	7.00	6.10	3.72	4.52	4.50	6.55%
YoY %	-22.56%	21.57%	14.75%	63.98%	-17.70%	0.44%	-	-
Horiz. %	146.44%	189.11%	155.56%	135.56%	82.67%	100.44%	100.00%	-
P/EPS	-20.36	-25.06	-151.34	28.61	18.89	32.53	29.70	-
YoY %	18.75%	83.44%	-628.98%	51.46%	-41.93%	9.53%	-	-
Horiz. %	-68.55%	-84.38%	-509.56%	96.33%	63.60%	109.53%	100.00%	-
EY	-4.91	-3.99	-0.66	3.50	5.29	3.07	3.37	-
YoY %	-23.06%	-504.55%	-118.86%	-33.84%	72.31%	-8.90%	-	-
Horiz. %	-145.70%	-118.40%	-19.58%	103.86%	156.97%	91.10%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.77	0.68	0.98	2.89	3.37	3.32	5.31	-27.49%
YoY %	13.24%	-30.61%	-66.09%	-14.24%	1.51%	-37.48%	-	-
Horiz. %	14.50%	12.81%	18.46%	54.43%	63.47%	62.52%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos