[PLENITU] QoQ Annualized Quarter Result on 30-Sep-2005 [#1]

Stock
[PLENITU] PLENITUDE BHD
Announcement Date
17-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -0.03%
YoY- 52.8%
Quarter Report
Latest QR
Upcoming QR
PLENITU's Result
PLENITU's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 221,102 208,838 202,842 206,008 193,120 178,637 164,910 21.65%
PBT 75,181 73,940 68,198 67,608 69,980 60,428 52,982 26.35%
Tax -22,791 -21,942 -20,204 -18,620 -20,978 -18,850 -15,770 27.91%
NP 52,390 51,997 47,994 48,988 49,002 41,577 37,212 25.69%
-
NP to SH 52,390 51,997 47,994 48,988 49,002 41,577 37,212 25.69%
-
Tax Rate 30.31% 29.68% 29.63% 27.54% 29.98% 31.19% 29.76% -
Total Cost 168,712 156,841 154,848 157,020 144,118 137,060 127,698 20.46%
-
Net Worth 473,822 460,308 445,379 437,221 427,906 410,373 396,964 12.55%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 7,424 9,899 - - 2,699 - - -
Div Payout % 14.17% 19.04% - - 5.51% - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 473,822 460,308 445,379 437,221 427,906 410,373 396,964 12.55%
NOSH 134,992 134,987 134,963 134,945 134,986 134,991 135,021 -0.01%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 23.69% 24.90% 23.66% 23.78% 25.37% 23.27% 22.57% -
ROE 11.06% 11.30% 10.78% 11.20% 11.45% 10.13% 9.37% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 163.79 154.71 150.29 152.66 143.07 132.33 122.14 21.67%
EPS 38.81 38.52 35.56 36.28 36.30 30.80 27.56 25.71%
DPS 5.50 7.33 0.00 0.00 2.00 0.00 0.00 -
NAPS 3.51 3.41 3.30 3.24 3.17 3.04 2.94 12.57%
Adjusted Per Share Value based on latest NOSH - 134,945
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 57.95 54.74 53.16 53.99 50.62 46.82 43.22 21.65%
EPS 13.73 13.63 12.58 12.84 12.84 10.90 9.75 25.71%
DPS 1.95 2.59 0.00 0.00 0.71 0.00 0.00 -
NAPS 1.2419 1.2065 1.1673 1.146 1.1215 1.0756 1.0404 12.56%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.40 1.35 1.23 1.18 1.25 1.26 1.37 -
P/RPS 0.85 0.87 0.82 0.77 0.87 0.95 1.12 -16.83%
P/EPS 3.61 3.50 3.46 3.25 3.44 4.09 4.97 -19.24%
EY 27.72 28.53 28.91 30.76 29.04 24.44 20.12 23.88%
DY 3.93 5.43 0.00 0.00 1.60 0.00 0.00 -
P/NAPS 0.40 0.40 0.37 0.36 0.39 0.41 0.47 -10.21%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 18/08/06 25/05/06 24/02/06 17/11/05 24/08/05 19/05/05 28/02/05 -
Price 1.44 1.41 1.33 1.20 1.26 1.21 1.34 -
P/RPS 0.88 0.91 0.88 0.79 0.88 0.91 1.10 -13.85%
P/EPS 3.71 3.66 3.74 3.31 3.47 3.93 4.86 -16.51%
EY 26.95 27.32 26.74 30.25 28.81 25.45 20.57 19.79%
DY 3.82 5.20 0.00 0.00 1.59 0.00 0.00 -
P/NAPS 0.41 0.41 0.40 0.37 0.40 0.40 0.46 -7.40%

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