[PLENITU] QoQ Annualized Quarter Result on 31-Mar-2004 [#3]

Stock
[PLENITU] PLENITUDE BHD
Announcement Date
21-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- -17.58%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PLENITU's Result
PLENITU's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 164,910 130,936 174,611 132,268 157,896 142,332 146,107 8.36%
PBT 52,982 45,724 66,629 40,710 49,736 40,592 40,027 20.45%
Tax -15,770 -13,664 -19,102 -10,408 -12,972 -12,124 -12,153 18.87%
NP 37,212 32,060 47,527 30,302 36,764 28,468 27,874 21.13%
-
NP to SH 37,212 32,060 47,527 30,302 36,764 28,468 27,874 21.13%
-
Tax Rate 29.76% 29.88% 28.67% 25.57% 26.08% 29.87% 30.36% -
Total Cost 127,698 98,876 127,084 101,965 121,132 113,864 118,233 5.24%
-
Net Worth 396,964 388,606 344,983 314,209 288,452 291,564 273,675 27.99%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - 3,670 - - - - -
Div Payout % - - 7.72% - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 396,964 388,606 344,983 314,209 288,452 291,564 273,675 27.99%
NOSH 135,021 134,932 122,334 118,123 109,677 101,237 97,393 24.20%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 22.57% 24.49% 27.22% 22.91% 23.28% 20.00% 19.08% -
ROE 9.37% 8.25% 13.78% 9.64% 12.75% 9.76% 10.19% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 122.14 97.04 142.73 111.97 143.96 140.59 150.02 -12.75%
EPS 27.56 23.76 38.85 25.65 33.52 28.12 28.62 -2.47%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 2.94 2.88 2.82 2.66 2.63 2.88 2.81 3.04%
Adjusted Per Share Value based on latest NOSH - 134,937
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 43.22 34.32 45.77 34.67 41.38 37.31 38.29 8.36%
EPS 9.75 8.40 12.46 7.94 9.64 7.46 7.31 21.06%
DPS 0.00 0.00 0.96 0.00 0.00 0.00 0.00 -
NAPS 1.0404 1.0185 0.9042 0.8235 0.756 0.7642 0.7173 27.99%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 - - -
Price 1.37 1.47 1.80 1.98 2.22 0.00 0.00 -
P/RPS 1.12 1.51 1.26 1.77 1.54 0.00 0.00 -
P/EPS 4.97 6.19 4.63 7.72 6.62 0.00 0.00 -
EY 20.12 16.16 21.58 12.96 15.10 0.00 0.00 -
DY 0.00 0.00 1.67 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.51 0.64 0.74 0.84 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 25/11/04 25/08/04 21/05/04 24/02/04 14/11/03 - -
Price 1.34 1.42 1.60 1.75 2.19 0.00 0.00 -
P/RPS 1.10 1.46 1.12 1.56 1.52 0.00 0.00 -
P/EPS 4.86 5.98 4.12 6.82 6.53 0.00 0.00 -
EY 20.57 16.73 24.28 14.66 15.31 0.00 0.00 -
DY 0.00 0.00 1.87 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.49 0.57 0.66 0.83 0.00 0.00 -

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