[PLENITU] QoQ Annualized Quarter Result on 31-Dec-2011 [#2]

Stock
[PLENITU] PLENITUDE BHD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 20.63%
YoY- -3.59%
Quarter Report
Latest QR
Upcoming QR
PLENITU's Result
PLENITU's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 83,128 205,959 218,182 265,624 234,784 317,886 322,617 -59.40%
PBT 36,256 97,629 97,732 118,166 99,356 121,842 123,872 -55.81%
Tax -13,080 -25,283 -26,281 -31,392 -27,420 -32,244 -34,012 -47.02%
NP 23,176 72,346 71,450 86,774 71,936 89,598 89,860 -59.38%
-
NP to SH 23,176 72,346 71,450 86,774 71,936 89,598 89,860 -59.38%
-
Tax Rate 36.08% 25.90% 26.89% 26.57% 27.60% 26.46% 27.46% -
Total Cost 59,952 133,613 146,732 178,850 162,848 228,288 232,757 -59.41%
-
Net Worth 869,100 844,936 828,178 813,843 799,885 785,331 762,911 9.05%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - 8,096 10,783 -
Div Payout % - - - - - 9.04% 12.00% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 869,100 844,936 828,178 813,843 799,885 785,331 762,911 9.05%
NOSH 275,904 269,947 270,646 269,484 268,417 269,873 269,580 1.55%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 27.88% 35.13% 32.75% 32.67% 30.64% 28.19% 27.85% -
ROE 2.67% 8.56% 8.63% 10.66% 8.99% 11.41% 11.78% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 30.13 76.30 80.62 98.57 87.47 117.79 119.67 -60.02%
EPS 8.40 26.80 26.40 32.20 26.80 33.20 33.33 -60.00%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 4.00 -
NAPS 3.15 3.13 3.06 3.02 2.98 2.91 2.83 7.38%
Adjusted Per Share Value based on latest NOSH - 270,244
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 21.79 53.98 57.19 69.62 61.54 83.32 84.56 -59.40%
EPS 6.07 18.96 18.73 22.74 18.85 23.48 23.55 -59.39%
DPS 0.00 0.00 0.00 0.00 0.00 2.12 2.83 -
NAPS 2.2779 2.2146 2.1707 2.1331 2.0965 2.0584 1.9996 9.04%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.84 1.86 2.04 1.95 1.80 2.09 2.07 -
P/RPS 6.11 2.44 2.53 1.98 2.06 1.77 1.73 131.38%
P/EPS 21.90 6.94 7.73 6.06 6.72 6.30 6.21 131.15%
EY 4.57 14.41 12.94 16.51 14.89 15.89 16.10 -56.70%
DY 0.00 0.00 0.00 0.00 0.00 1.44 1.93 -
P/NAPS 0.58 0.59 0.67 0.65 0.60 0.72 0.73 -14.18%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 29/11/12 29/08/12 16/05/12 23/02/12 21/11/11 23/08/11 27/05/11 -
Price 1.85 1.93 1.90 2.11 1.95 1.92 2.04 -
P/RPS 6.14 2.53 2.36 2.14 2.23 1.63 1.70 134.85%
P/EPS 22.02 7.20 7.20 6.55 7.28 5.78 6.12 134.25%
EY 4.54 13.89 13.89 15.26 13.74 17.29 16.34 -57.32%
DY 0.00 0.00 0.00 0.00 0.00 1.56 1.96 -
P/NAPS 0.59 0.62 0.62 0.70 0.65 0.66 0.72 -12.40%

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