[PLENITU] QoQ Annualized Quarter Result on 31-Mar-2010 [#3]

Stock
[PLENITU] PLENITUDE BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 8.17%
YoY- 4.46%
Quarter Report
Latest QR
Upcoming QR
PLENITU's Result
PLENITU's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 327,794 308,320 349,713 322,836 334,652 231,804 282,756 10.32%
PBT 123,540 111,108 113,550 103,598 94,122 63,916 109,259 8.50%
Tax -33,534 -30,124 -29,359 -28,144 -24,368 -16,936 -29,477 8.95%
NP 90,006 80,984 84,191 75,454 69,754 46,980 79,782 8.34%
-
NP to SH 90,006 80,984 84,191 75,454 69,754 46,980 79,782 8.34%
-
Tax Rate 27.14% 27.11% 25.86% 27.17% 25.89% 26.50% 26.98% -
Total Cost 237,788 227,336 265,522 247,381 264,898 184,824 202,974 11.09%
-
Net Worth 749,151 745,052 724,984 696,587 675,125 666,900 654,717 9.37%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 16,168 80,983 20,250 - - - - -
Div Payout % 17.96% 100.00% 24.05% - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 749,151 745,052 724,984 696,587 675,125 666,900 654,717 9.37%
NOSH 269,479 134,973 135,006 134,997 135,025 135,000 134,993 58.34%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 27.46% 26.27% 24.07% 23.37% 20.84% 20.27% 28.22% -
ROE 12.01% 10.87% 11.61% 10.83% 10.33% 7.04% 12.19% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 121.64 228.43 259.03 239.14 247.84 171.71 209.46 -30.32%
EPS 33.40 60.00 31.20 55.89 51.66 34.80 59.10 -31.57%
DPS 6.00 60.00 15.00 0.00 0.00 0.00 0.00 -
NAPS 2.78 5.52 5.37 5.16 5.00 4.94 4.85 -30.92%
Adjusted Per Share Value based on latest NOSH - 135,037
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 85.91 80.81 91.66 84.62 87.71 60.76 74.11 10.32%
EPS 23.59 21.23 22.07 19.78 18.28 12.31 20.91 8.34%
DPS 4.24 21.23 5.31 0.00 0.00 0.00 0.00 -
NAPS 1.9635 1.9528 1.9002 1.8258 1.7695 1.7479 1.716 9.37%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.15 2.36 1.50 1.48 1.32 1.42 1.20 -
P/RPS 1.77 1.03 0.58 0.62 0.53 0.83 0.57 112.40%
P/EPS 6.44 3.93 2.41 2.65 2.56 4.08 2.03 115.45%
EY 15.53 25.42 41.57 37.77 39.14 24.51 49.25 -53.57%
DY 2.79 25.42 10.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.43 0.28 0.29 0.26 0.29 0.25 111.25%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 22/11/10 23/08/10 27/05/10 23/02/10 19/11/09 28/08/09 -
Price 2.20 2.19 1.79 1.43 1.35 1.38 1.37 -
P/RPS 1.81 0.96 0.69 0.60 0.54 0.80 0.65 97.56%
P/EPS 6.59 3.65 2.87 2.56 2.61 3.97 2.32 100.18%
EY 15.18 27.40 34.84 39.09 38.27 25.22 43.14 -50.06%
DY 2.73 27.40 8.38 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.40 0.33 0.28 0.27 0.28 0.28 99.29%

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