[PLENITU] QoQ Annualized Quarter Result on 30-Jun-2004 [#4]

Stock
[PLENITU] PLENITUDE BHD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 56.84%
YoY- 70.51%
Quarter Report
Latest QR
Upcoming QR
PLENITU's Result
PLENITU's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 178,637 164,910 130,936 174,611 132,268 157,896 142,332 16.33%
PBT 60,428 52,982 45,724 66,629 40,710 49,736 40,592 30.34%
Tax -18,850 -15,770 -13,664 -19,102 -10,408 -12,972 -12,124 34.17%
NP 41,577 37,212 32,060 47,527 30,302 36,764 28,468 28.69%
-
NP to SH 41,577 37,212 32,060 47,527 30,302 36,764 28,468 28.69%
-
Tax Rate 31.19% 29.76% 29.88% 28.67% 25.57% 26.08% 29.87% -
Total Cost 137,060 127,698 98,876 127,084 101,965 121,132 113,864 13.14%
-
Net Worth 410,373 396,964 388,606 344,983 314,209 288,452 291,564 25.56%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - 3,670 - - - -
Div Payout % - - - 7.72% - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 410,373 396,964 388,606 344,983 314,209 288,452 291,564 25.56%
NOSH 134,991 135,021 134,932 122,334 118,123 109,677 101,237 21.12%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 23.27% 22.57% 24.49% 27.22% 22.91% 23.28% 20.00% -
ROE 10.13% 9.37% 8.25% 13.78% 9.64% 12.75% 9.76% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 132.33 122.14 97.04 142.73 111.97 143.96 140.59 -3.95%
EPS 30.80 27.56 23.76 38.85 25.65 33.52 28.12 6.25%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 3.04 2.94 2.88 2.82 2.66 2.63 2.88 3.66%
Adjusted Per Share Value based on latest NOSH - 134,991
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 46.82 43.22 34.32 45.77 34.67 41.38 37.31 16.32%
EPS 10.90 9.75 8.40 12.46 7.94 9.64 7.46 28.73%
DPS 0.00 0.00 0.00 0.96 0.00 0.00 0.00 -
NAPS 1.0756 1.0404 1.0185 0.9042 0.8235 0.756 0.7642 25.56%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 - -
Price 1.26 1.37 1.47 1.80 1.98 2.22 0.00 -
P/RPS 0.95 1.12 1.51 1.26 1.77 1.54 0.00 -
P/EPS 4.09 4.97 6.19 4.63 7.72 6.62 0.00 -
EY 24.44 20.12 16.16 21.58 12.96 15.10 0.00 -
DY 0.00 0.00 0.00 1.67 0.00 0.00 0.00 -
P/NAPS 0.41 0.47 0.51 0.64 0.74 0.84 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 19/05/05 28/02/05 25/11/04 25/08/04 21/05/04 24/02/04 14/11/03 -
Price 1.21 1.34 1.42 1.60 1.75 2.19 0.00 -
P/RPS 0.91 1.10 1.46 1.12 1.56 1.52 0.00 -
P/EPS 3.93 4.86 5.98 4.12 6.82 6.53 0.00 -
EY 25.45 20.57 16.73 24.28 14.66 15.31 0.00 -
DY 0.00 0.00 0.00 1.87 0.00 0.00 0.00 -
P/NAPS 0.40 0.46 0.49 0.57 0.66 0.83 0.00 -

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
Post a Comment