[PLENITU] QoQ Annualized Quarter Result on 31-Dec-2004 [#2]

Stock
[PLENITU] PLENITUDE BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 16.07%
YoY- 1.22%
Quarter Report
Latest QR
Upcoming QR
PLENITU's Result
PLENITU's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 206,008 193,120 178,637 164,910 130,936 174,611 132,268 34.32%
PBT 67,608 69,980 60,428 52,982 45,724 66,629 40,710 40.19%
Tax -18,620 -20,978 -18,850 -15,770 -13,664 -19,102 -10,408 47.31%
NP 48,988 49,002 41,577 37,212 32,060 47,527 30,302 37.70%
-
NP to SH 48,988 49,002 41,577 37,212 32,060 47,527 30,302 37.70%
-
Tax Rate 27.54% 29.98% 31.19% 29.76% 29.88% 28.67% 25.57% -
Total Cost 157,020 144,118 137,060 127,698 98,876 127,084 101,965 33.31%
-
Net Worth 437,221 427,906 410,373 396,964 388,606 344,983 314,209 24.61%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - 2,699 - - - 3,670 - -
Div Payout % - 5.51% - - - 7.72% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 437,221 427,906 410,373 396,964 388,606 344,983 314,209 24.61%
NOSH 134,945 134,986 134,991 135,021 134,932 122,334 118,123 9.27%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 23.78% 25.37% 23.27% 22.57% 24.49% 27.22% 22.91% -
ROE 11.20% 11.45% 10.13% 9.37% 8.25% 13.78% 9.64% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 152.66 143.07 132.33 122.14 97.04 142.73 111.97 22.93%
EPS 36.28 36.30 30.80 27.56 23.76 38.85 25.65 25.97%
DPS 0.00 2.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 3.24 3.17 3.04 2.94 2.88 2.82 2.66 14.03%
Adjusted Per Share Value based on latest NOSH - 134,942
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 53.99 50.62 46.82 43.22 34.32 45.77 34.67 34.31%
EPS 12.84 12.84 10.90 9.75 8.40 12.46 7.94 37.73%
DPS 0.00 0.71 0.00 0.00 0.00 0.96 0.00 -
NAPS 1.146 1.1215 1.0756 1.0404 1.0185 0.9042 0.8235 24.62%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.18 1.25 1.26 1.37 1.47 1.80 1.98 -
P/RPS 0.77 0.87 0.95 1.12 1.51 1.26 1.77 -42.55%
P/EPS 3.25 3.44 4.09 4.97 6.19 4.63 7.72 -43.79%
EY 30.76 29.04 24.44 20.12 16.16 21.58 12.96 77.83%
DY 0.00 1.60 0.00 0.00 0.00 1.67 0.00 -
P/NAPS 0.36 0.39 0.41 0.47 0.51 0.64 0.74 -38.11%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 17/11/05 24/08/05 19/05/05 28/02/05 25/11/04 25/08/04 21/05/04 -
Price 1.20 1.26 1.21 1.34 1.42 1.60 1.75 -
P/RPS 0.79 0.88 0.91 1.10 1.46 1.12 1.56 -36.44%
P/EPS 3.31 3.47 3.93 4.86 5.98 4.12 6.82 -38.21%
EY 30.25 28.81 25.45 20.57 16.73 24.28 14.66 62.00%
DY 0.00 1.59 0.00 0.00 0.00 1.87 0.00 -
P/NAPS 0.37 0.40 0.40 0.46 0.49 0.57 0.66 -31.98%

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