[PLENITU] QoQ Annualized Quarter Result on 30-Sep-2006 [#1]

Stock
[PLENITU] PLENITUDE BHD
Announcement Date
17-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- -25.01%
YoY- -19.8%
Quarter Report
Latest QR
Upcoming QR
PLENITU's Result
PLENITU's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 238,176 196,404 167,750 170,128 221,102 208,838 202,842 11.33%
PBT 82,670 67,522 60,184 56,252 75,181 73,940 68,198 13.72%
Tax -26,158 -20,692 -18,592 -16,964 -22,791 -21,942 -20,204 18.84%
NP 56,512 46,830 41,592 39,288 52,390 51,997 47,994 11.54%
-
NP to SH 56,512 46,830 41,592 39,288 52,390 51,997 47,994 11.54%
-
Tax Rate 31.64% 30.64% 30.89% 30.16% 30.31% 29.68% 29.63% -
Total Cost 181,664 149,573 126,158 130,840 168,712 156,841 154,848 11.26%
-
Net Worth 521,155 499,443 486,140 483,004 473,822 460,308 445,379 11.07%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 15,526 13,498 - - 7,424 9,899 - -
Div Payout % 27.47% 28.82% - - 14.17% 19.04% - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 521,155 499,443 486,140 483,004 473,822 460,308 445,379 11.07%
NOSH 135,014 134,984 135,038 134,917 134,992 134,987 134,963 0.02%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 23.73% 23.84% 24.79% 23.09% 23.69% 24.90% 23.66% -
ROE 10.84% 9.38% 8.56% 8.13% 11.06% 11.30% 10.78% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 176.41 145.50 124.22 126.10 163.79 154.71 150.29 11.30%
EPS 41.86 34.69 30.80 29.12 38.81 38.52 35.56 11.52%
DPS 11.50 10.00 0.00 0.00 5.50 7.33 0.00 -
NAPS 3.86 3.70 3.60 3.58 3.51 3.41 3.30 11.04%
Adjusted Per Share Value based on latest NOSH - 134,917
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 62.43 51.48 43.97 44.59 57.95 54.74 53.16 11.34%
EPS 14.81 12.27 10.90 10.30 13.73 13.63 12.58 11.52%
DPS 4.07 3.54 0.00 0.00 1.95 2.59 0.00 -
NAPS 1.3659 1.309 1.2742 1.266 1.2419 1.2065 1.1673 11.07%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.80 2.20 1.53 1.45 1.40 1.35 1.23 -
P/RPS 1.59 1.51 1.23 1.15 0.85 0.87 0.82 55.68%
P/EPS 6.69 6.34 4.97 4.98 3.61 3.50 3.46 55.39%
EY 14.95 15.77 20.13 20.08 27.72 28.53 28.91 -35.65%
DY 4.11 4.55 0.00 0.00 3.93 5.43 0.00 -
P/NAPS 0.73 0.59 0.43 0.41 0.40 0.40 0.37 57.50%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 27/08/07 25/05/07 27/02/07 17/11/06 18/08/06 25/05/06 24/02/06 -
Price 2.88 2.43 1.94 1.62 1.44 1.41 1.33 -
P/RPS 1.63 1.67 1.56 1.28 0.88 0.91 0.88 50.99%
P/EPS 6.88 7.00 6.30 5.56 3.71 3.66 3.74 50.30%
EY 14.53 14.28 15.88 17.98 26.95 27.32 26.74 -33.48%
DY 3.99 4.12 0.00 0.00 3.82 5.20 0.00 -
P/NAPS 0.75 0.66 0.54 0.45 0.41 0.41 0.40 52.23%

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