[PLENITU] QoQ Annualized Quarter Result on 31-Dec-2012 [#2]

Stock
[PLENITU] PLENITUDE BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 27.12%
YoY- -66.05%
Quarter Report
Latest QR
Upcoming QR
PLENITU's Result
PLENITU's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 289,888 208,547 119,509 98,742 83,128 205,959 218,182 20.83%
PBT 136,536 102,202 52,453 44,422 36,256 97,629 97,732 24.94%
Tax -32,080 -24,410 -16,510 -14,960 -13,080 -25,283 -26,281 14.20%
NP 104,456 77,792 35,942 29,462 23,176 72,346 71,450 28.78%
-
NP to SH 104,456 77,792 35,942 29,462 23,176 72,346 71,450 28.78%
-
Tax Rate 23.50% 23.88% 31.48% 33.68% 36.08% 25.90% 26.89% -
Total Cost 185,432 130,755 83,566 69,280 59,952 133,613 146,732 16.87%
-
Net Worth 931,489 910,274 857,232 838,327 869,100 844,936 828,178 8.14%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 931,489 910,274 857,232 838,327 869,100 844,936 828,178 8.14%
NOSH 269,216 270,111 269,570 267,836 275,904 269,947 270,646 -0.35%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 36.03% 37.30% 30.08% 29.84% 27.88% 35.13% 32.75% -
ROE 11.21% 8.55% 4.19% 3.51% 2.67% 8.56% 8.63% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 107.68 77.21 44.33 36.87 30.13 76.30 80.62 21.26%
EPS 38.80 28.80 13.33 11.00 8.40 26.80 26.40 29.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.46 3.37 3.18 3.13 3.15 3.13 3.06 8.52%
Adjusted Per Share Value based on latest NOSH - 270,818
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 75.98 54.66 31.32 25.88 21.79 53.98 57.19 20.83%
EPS 27.38 20.39 9.42 7.72 6.07 18.96 18.73 28.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4414 2.3858 2.2468 2.1973 2.2779 2.2146 2.1707 8.14%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.29 2.14 1.95 1.83 1.84 1.86 2.04 -
P/RPS 2.13 2.77 4.40 4.96 6.11 2.44 2.53 -10.83%
P/EPS 5.90 7.43 14.63 16.64 21.90 6.94 7.73 -16.46%
EY 16.94 13.46 6.84 6.01 4.57 14.41 12.94 19.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.64 0.61 0.58 0.58 0.59 0.67 -0.99%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 18/11/13 28/08/13 22/05/13 26/02/13 29/11/12 29/08/12 16/05/12 -
Price 2.53 1.97 2.34 1.76 1.85 1.93 1.90 -
P/RPS 2.35 2.55 5.28 4.77 6.14 2.53 2.36 -0.28%
P/EPS 6.52 6.84 17.55 16.00 22.02 7.20 7.20 -6.39%
EY 15.34 14.62 5.70 6.25 4.54 13.89 13.89 6.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.58 0.74 0.56 0.59 0.62 0.62 11.49%

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