[PLENITU] QoQ Annualized Quarter Result on 30-Sep-2004 [#1]

Stock
[PLENITU] PLENITUDE BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- -32.54%
YoY- 12.62%
Quarter Report
Latest QR
Upcoming QR
PLENITU's Result
PLENITU's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 193,120 178,637 164,910 130,936 174,611 132,268 157,896 14.38%
PBT 69,980 60,428 52,982 45,724 66,629 40,710 49,736 25.59%
Tax -20,978 -18,850 -15,770 -13,664 -19,102 -10,408 -12,972 37.81%
NP 49,002 41,577 37,212 32,060 47,527 30,302 36,764 21.13%
-
NP to SH 49,002 41,577 37,212 32,060 47,527 30,302 36,764 21.13%
-
Tax Rate 29.98% 31.19% 29.76% 29.88% 28.67% 25.57% 26.08% -
Total Cost 144,118 137,060 127,698 98,876 127,084 101,965 121,132 12.29%
-
Net Worth 427,906 410,373 396,964 388,606 344,983 314,209 288,452 30.10%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 2,699 - - - 3,670 - - -
Div Payout % 5.51% - - - 7.72% - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 427,906 410,373 396,964 388,606 344,983 314,209 288,452 30.10%
NOSH 134,986 134,991 135,021 134,932 122,334 118,123 109,677 14.86%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 25.37% 23.27% 22.57% 24.49% 27.22% 22.91% 23.28% -
ROE 11.45% 10.13% 9.37% 8.25% 13.78% 9.64% 12.75% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 143.07 132.33 122.14 97.04 142.73 111.97 143.96 -0.41%
EPS 36.30 30.80 27.56 23.76 38.85 25.65 33.52 5.46%
DPS 2.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 3.17 3.04 2.94 2.88 2.82 2.66 2.63 13.27%
Adjusted Per Share Value based on latest NOSH - 134,932
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 50.62 46.82 43.22 34.32 45.77 34.67 41.38 14.39%
EPS 12.84 10.90 9.75 8.40 12.46 7.94 9.64 21.07%
DPS 0.71 0.00 0.00 0.00 0.96 0.00 0.00 -
NAPS 1.1215 1.0756 1.0404 1.0185 0.9042 0.8235 0.756 30.10%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.25 1.26 1.37 1.47 1.80 1.98 2.22 -
P/RPS 0.87 0.95 1.12 1.51 1.26 1.77 1.54 -31.68%
P/EPS 3.44 4.09 4.97 6.19 4.63 7.72 6.62 -35.39%
EY 29.04 24.44 20.12 16.16 21.58 12.96 15.10 54.71%
DY 1.60 0.00 0.00 0.00 1.67 0.00 0.00 -
P/NAPS 0.39 0.41 0.47 0.51 0.64 0.74 0.84 -40.06%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 24/08/05 19/05/05 28/02/05 25/11/04 25/08/04 21/05/04 24/02/04 -
Price 1.26 1.21 1.34 1.42 1.60 1.75 2.19 -
P/RPS 0.88 0.91 1.10 1.46 1.12 1.56 1.52 -30.55%
P/EPS 3.47 3.93 4.86 5.98 4.12 6.82 6.53 -34.41%
EY 28.81 25.45 20.57 16.73 24.28 14.66 15.31 52.47%
DY 1.59 0.00 0.00 0.00 1.87 0.00 0.00 -
P/NAPS 0.40 0.40 0.46 0.49 0.57 0.66 0.83 -38.55%

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