Financials PLS Plantations

Equities

PLS

MYL9695OO007

Construction & Engineering

End-of-day quote BURSA MALAYSIA 06:00:00 2024-04-29 pm EDT 5-day change 1st Jan Change
0.755 MYR +2.03% Intraday chart for PLS Plantations +7.86% -10.65%

Valuation

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Capitalization 1 235.2 341.9 222.7 383.7 371.7 356.1
Enterprise Value (EV) 1 325.7 437.5 327.9 465.5 429.2 435
P/E ratio -60 x -21.5 x -35.2 x 37.3 x 14.5 x -10.3 x
Yield - - - - - -
Capitalization / Revenue 3.07 x 5.41 x 2.52 x 3.44 x 2.02 x 3.01 x
EV / Revenue 4.25 x 6.92 x 3.71 x 4.18 x 2.33 x 3.68 x
EV / EBITDA 45.4 x -67.9 x 25.9 x 12.7 x 6.61 x -18.6 x
EV / FCF 94 x -358 x -50.8 x - 53.3 x -8.82 x
FCF Yield 1.06% -0.28% -1.97% - 1.88% -11.3%
Price to Book 0.64 x 1.76 x 1.19 x 1.56 x 1.36 x 1.27 x
Nbr of stocks (in thousands) 326,700 350,700 350,700 399,656 399,656 439,622
Reference price 2 0.7200 0.9750 0.6350 0.9600 0.9300 0.8100
Announcement Date 7/31/18 7/31/19 8/28/20 10/29/21 10/28/22 10/27/23
1MYR in Million2MYR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Net sales 1 76.64 63.2 88.47 111.4 184.1 118.3
EBITDA 1 7.17 -6.448 12.67 36.78 64.93 -23.4
EBIT 1 0.741 -18.44 3.391 29.07 56.94 -32.16
Operating Margin 0.97% -29.17% 3.83% 26.09% 30.94% -27.19%
Earnings before Tax (EBT) 1 -5.102 -24.76 -8.471 19.66 49.9 -37.58
Net income 1 -3.916 -14.82 -6.333 10.29 27.31 -32.68
Net margin -5.11% -23.44% -7.16% 9.23% 14.84% -27.63%
EPS 2 -0.0120 -0.0453 -0.0181 0.0257 0.0643 -0.0788
Free Cash Flow 1 3.467 -1.222 -6.452 - 8.049 -49.33
FCF margin 4.52% -1.93% -7.29% - 4.37% -41.71%
FCF Conversion (EBITDA) 48.35% - - - 12.4% -
FCF Conversion (Net income) - - - - 29.47% -
Dividend per Share - - - - - -
Announcement Date 7/31/18 7/31/19 8/28/20 10/29/21 10/28/22 10/27/23
1MYR in Million2MYR
Estimates

Balance Sheet Analysis

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Net Debt 1 90.5 95.6 105 81.8 57.5 78.9
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 12.62 x -14.83 x 8.304 x 2.224 x 0.8858 x -3.372 x
Free Cash Flow 1 3.47 -1.22 -6.45 - 8.05 -49.3
ROE (net income / shareholders' equity) -1.01% -8.91% -3.97% - 11.2% -11.7%
ROA (Net income/ Total Assets) 0.06% -2.74% 0.5% - 6.97% -3.86%
Assets 1 -6,671 541.4 -1,264 - 391.9 847.2
Book Value Per Share 2 1.130 0.5500 0.5400 0.6200 0.6900 0.6400
Cash Flow per Share 2 0.0100 0.0100 0.0100 0.1000 0.1100 0.0400
Capex 1 7.2 5.49 9.17 24.5 8.05 24.4
Capex / Sales 9.39% 8.69% 10.37% 22.02% 4.37% 20.59%
Announcement Date 7/31/18 7/31/19 8/28/20 10/29/21 10/28/22 10/27/23
1MYR in Million2MYR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. PLS Stock
  4. Financials PLS Plantations