[PLENITU] QoQ Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[PLENITU] PLENITUDE BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 48.48%
YoY- 48.62%
Quarter Report
Latest QR
Upcoming QR
PLENITU's Result
PLENITU's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 308,320 349,713 322,836 334,652 231,804 282,756 288,093 4.62%
PBT 111,108 113,550 103,598 94,122 63,916 109,259 102,194 5.72%
Tax -30,124 -29,359 -28,144 -24,368 -16,936 -29,477 -29,958 0.36%
NP 80,984 84,191 75,454 69,754 46,980 79,782 72,236 7.91%
-
NP to SH 80,984 84,191 75,454 69,754 46,980 79,782 72,236 7.91%
-
Tax Rate 27.11% 25.86% 27.17% 25.89% 26.50% 26.98% 29.31% -
Total Cost 227,336 265,522 247,381 264,898 184,824 202,974 215,857 3.51%
-
Net Worth 745,052 724,984 696,587 675,125 666,900 654,717 629,117 11.92%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 80,983 20,250 - - - - - -
Div Payout % 100.00% 24.05% - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 745,052 724,984 696,587 675,125 666,900 654,717 629,117 11.92%
NOSH 134,973 135,006 134,997 135,025 135,000 134,993 135,003 -0.01%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 26.27% 24.07% 23.37% 20.84% 20.27% 28.22% 25.07% -
ROE 10.87% 11.61% 10.83% 10.33% 7.04% 12.19% 11.48% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 228.43 259.03 239.14 247.84 171.71 209.46 213.40 4.63%
EPS 60.00 31.20 55.89 51.66 34.80 59.10 53.51 7.92%
DPS 60.00 15.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.52 5.37 5.16 5.00 4.94 4.85 4.66 11.94%
Adjusted Per Share Value based on latest NOSH - 135,037
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 80.81 91.66 84.62 87.71 60.76 74.11 75.51 4.62%
EPS 21.23 22.07 19.78 18.28 12.31 20.91 18.93 7.93%
DPS 21.23 5.31 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9528 1.9002 1.8258 1.7695 1.7479 1.716 1.6489 11.92%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.36 1.50 1.48 1.32 1.42 1.20 0.88 -
P/RPS 1.03 0.58 0.62 0.53 0.83 0.57 0.41 84.69%
P/EPS 3.93 2.41 2.65 2.56 4.08 2.03 1.64 78.97%
EY 25.42 41.57 37.77 39.14 24.51 49.25 60.80 -44.05%
DY 25.42 10.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.28 0.29 0.26 0.29 0.25 0.19 72.29%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 22/11/10 23/08/10 27/05/10 23/02/10 19/11/09 28/08/09 29/05/09 -
Price 2.19 1.79 1.43 1.35 1.38 1.37 1.12 -
P/RPS 0.96 0.69 0.60 0.54 0.80 0.65 0.52 50.43%
P/EPS 3.65 2.87 2.56 2.61 3.97 2.32 2.09 44.97%
EY 27.40 34.84 39.09 38.27 25.22 43.14 47.77 -30.94%
DY 27.40 8.38 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.33 0.28 0.27 0.28 0.28 0.24 40.52%

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