[PLENITU] QoQ Annualized Quarter Result on 31-Mar-2012 [#3]

Stock
[PLENITU] PLENITUDE BHD
Announcement Date
16-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- -17.66%
YoY- -20.49%
Quarter Report
Latest QR
Upcoming QR
PLENITU's Result
PLENITU's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 98,742 83,128 205,959 218,182 265,624 234,784 317,886 -53.97%
PBT 44,422 36,256 97,629 97,732 118,166 99,356 121,842 -48.80%
Tax -14,960 -13,080 -25,283 -26,281 -31,392 -27,420 -32,244 -39.92%
NP 29,462 23,176 72,346 71,450 86,774 71,936 89,598 -52.19%
-
NP to SH 29,462 23,176 72,346 71,450 86,774 71,936 89,598 -52.19%
-
Tax Rate 33.68% 36.08% 25.90% 26.89% 26.57% 27.60% 26.46% -
Total Cost 69,280 59,952 133,613 146,732 178,850 162,848 228,288 -54.67%
-
Net Worth 838,327 869,100 844,936 828,178 813,843 799,885 785,331 4.42%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - 8,096 -
Div Payout % - - - - - - 9.04% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 838,327 869,100 844,936 828,178 813,843 799,885 785,331 4.42%
NOSH 267,836 275,904 269,947 270,646 269,484 268,417 269,873 -0.50%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 29.84% 27.88% 35.13% 32.75% 32.67% 30.64% 28.19% -
ROE 3.51% 2.67% 8.56% 8.63% 10.66% 8.99% 11.41% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 36.87 30.13 76.30 80.62 98.57 87.47 117.79 -53.73%
EPS 11.00 8.40 26.80 26.40 32.20 26.80 33.20 -51.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 3.13 3.15 3.13 3.06 3.02 2.98 2.91 4.95%
Adjusted Per Share Value based on latest NOSH - 268,447
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 25.88 21.79 53.98 57.19 69.62 61.54 83.32 -53.97%
EPS 7.72 6.07 18.96 18.73 22.74 18.85 23.48 -52.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.12 -
NAPS 2.1973 2.2779 2.2146 2.1707 2.1331 2.0965 2.0584 4.42%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.83 1.84 1.86 2.04 1.95 1.80 2.09 -
P/RPS 4.96 6.11 2.44 2.53 1.98 2.06 1.77 98.14%
P/EPS 16.64 21.90 6.94 7.73 6.06 6.72 6.30 90.51%
EY 6.01 4.57 14.41 12.94 16.51 14.89 15.89 -47.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.44 -
P/NAPS 0.58 0.58 0.59 0.67 0.65 0.60 0.72 -13.36%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 29/11/12 29/08/12 16/05/12 23/02/12 21/11/11 23/08/11 -
Price 1.76 1.85 1.93 1.90 2.11 1.95 1.92 -
P/RPS 4.77 6.14 2.53 2.36 2.14 2.23 1.63 103.92%
P/EPS 16.00 22.02 7.20 7.20 6.55 7.28 5.78 96.54%
EY 6.25 4.54 13.89 13.89 15.26 13.74 17.29 -49.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.56 -
P/NAPS 0.56 0.59 0.62 0.62 0.70 0.65 0.66 -10.33%

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