[PLENITU] QoQ Annualized Quarter Result on 30-Jun-2013 [#4]

Stock
[PLENITU] PLENITUDE BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 116.43%
YoY- 7.53%
Quarter Report
Latest QR
Upcoming QR
PLENITU's Result
PLENITU's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 298,966 303,044 289,888 208,547 119,509 98,742 83,128 134.92%
PBT 131,073 136,996 136,536 102,202 52,453 44,422 36,256 135.73%
Tax -30,152 -31,902 -32,080 -24,410 -16,510 -14,960 -13,080 74.59%
NP 100,921 105,094 104,456 77,792 35,942 29,462 23,176 166.90%
-
NP to SH 100,921 105,094 104,456 77,792 35,942 29,462 23,176 166.90%
-
Tax Rate 23.00% 23.29% 23.50% 23.88% 31.48% 33.68% 36.08% -
Total Cost 198,045 197,950 185,432 130,755 83,566 69,280 59,952 121.96%
-
Net Worth 970,466 943,151 931,489 910,274 857,232 838,327 869,100 7.63%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 970,466 943,151 931,489 910,274 857,232 838,327 869,100 7.63%
NOSH 270,325 269,471 269,216 270,111 269,570 267,836 275,904 -1.35%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 33.76% 34.68% 36.03% 37.30% 30.08% 29.84% 27.88% -
ROE 10.40% 11.14% 11.21% 8.55% 4.19% 3.51% 2.67% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 110.60 112.46 107.68 77.21 44.33 36.87 30.13 138.14%
EPS 37.33 39.00 38.80 28.80 13.33 11.00 8.40 170.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.59 3.50 3.46 3.37 3.18 3.13 3.15 9.11%
Adjusted Per Share Value based on latest NOSH - 270,398
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 78.36 79.43 75.98 54.66 31.32 25.88 21.79 134.90%
EPS 26.45 27.55 27.38 20.39 9.42 7.72 6.07 167.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5436 2.472 2.4414 2.3858 2.2468 2.1973 2.2779 7.63%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.60 2.59 2.29 2.14 1.95 1.83 1.84 -
P/RPS 2.35 2.30 2.13 2.77 4.40 4.96 6.11 -47.14%
P/EPS 6.96 6.64 5.90 7.43 14.63 16.64 21.90 -53.46%
EY 14.36 15.06 16.94 13.46 6.84 6.01 4.57 114.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.74 0.66 0.64 0.61 0.58 0.58 15.52%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 22/05/14 27/02/14 18/11/13 28/08/13 22/05/13 26/02/13 29/11/12 -
Price 2.88 2.59 2.53 1.97 2.34 1.76 1.85 -
P/RPS 2.60 2.30 2.35 2.55 5.28 4.77 6.14 -43.63%
P/EPS 7.71 6.64 6.52 6.84 17.55 16.00 22.02 -50.35%
EY 12.96 15.06 15.34 14.62 5.70 6.25 4.54 101.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.74 0.73 0.58 0.74 0.56 0.59 22.52%

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