[PLENITU] QoQ Annualized Quarter Result on 30-Sep-2013 [#1]

Stock
[PLENITU] PLENITUDE BHD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 34.28%
YoY- 350.71%
Quarter Report
Latest QR
Upcoming QR
PLENITU's Result
PLENITU's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 309,887 298,966 303,044 289,888 208,547 119,509 98,742 114.80%
PBT 116,917 131,073 136,996 136,536 102,202 52,453 44,422 90.96%
Tax -29,271 -30,152 -31,902 -32,080 -24,410 -16,510 -14,960 56.62%
NP 87,646 100,921 105,094 104,456 77,792 35,942 29,462 107.25%
-
NP to SH 87,646 100,921 105,094 104,456 77,792 35,942 29,462 107.25%
-
Tax Rate 25.04% 23.00% 23.29% 23.50% 23.88% 31.48% 33.68% -
Total Cost 222,241 198,045 197,950 185,432 130,755 83,566 69,280 117.97%
-
Net Worth 978,938 970,466 943,151 931,489 910,274 857,232 838,327 10.92%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 978,938 970,466 943,151 931,489 910,274 857,232 838,327 10.92%
NOSH 269,680 270,325 269,471 269,216 270,111 269,570 267,836 0.45%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 28.28% 33.76% 34.68% 36.03% 37.30% 30.08% 29.84% -
ROE 8.95% 10.40% 11.14% 11.21% 8.55% 4.19% 3.51% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 114.91 110.60 112.46 107.68 77.21 44.33 36.87 113.80%
EPS 32.50 37.33 39.00 38.80 28.80 13.33 11.00 106.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.63 3.59 3.50 3.46 3.37 3.18 3.13 10.41%
Adjusted Per Share Value based on latest NOSH - 269,216
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 81.22 78.36 79.43 75.98 54.66 31.32 25.88 114.80%
EPS 22.97 26.45 27.55 27.38 20.39 9.42 7.72 107.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5658 2.5436 2.472 2.4414 2.3858 2.2468 2.1973 10.92%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.79 2.60 2.59 2.29 2.14 1.95 1.83 -
P/RPS 2.43 2.35 2.30 2.13 2.77 4.40 4.96 -37.93%
P/EPS 8.58 6.96 6.64 5.90 7.43 14.63 16.64 -35.77%
EY 11.65 14.36 15.06 16.94 13.46 6.84 6.01 55.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.72 0.74 0.66 0.64 0.61 0.58 20.85%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 22/05/14 27/02/14 18/11/13 28/08/13 22/05/13 26/02/13 -
Price 3.40 2.88 2.59 2.53 1.97 2.34 1.76 -
P/RPS 2.96 2.60 2.30 2.35 2.55 5.28 4.77 -27.31%
P/EPS 10.46 7.71 6.64 6.52 6.84 17.55 16.00 -24.73%
EY 9.56 12.96 15.06 15.34 14.62 5.70 6.25 32.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.80 0.74 0.73 0.58 0.74 0.56 41.37%

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