[PLENITU] QoQ Annualized Quarter Result on 31-Mar-2014 [#3]

Stock
[PLENITU] PLENITUDE BHD
Announcement Date
22-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- -3.97%
YoY- 180.78%
Quarter Report
Latest QR
Upcoming QR
PLENITU's Result
PLENITU's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 259,062 249,348 309,887 298,966 303,044 289,888 208,547 15.51%
PBT 114,718 120,360 116,917 131,073 136,996 136,536 102,202 7.98%
Tax -29,766 -33,408 -29,271 -30,152 -31,902 -32,080 -24,410 14.09%
NP 84,952 86,952 87,646 100,921 105,094 104,456 77,792 6.02%
-
NP to SH 84,952 86,952 87,646 100,921 105,094 104,456 77,792 6.02%
-
Tax Rate 25.95% 27.76% 25.04% 23.00% 23.29% 23.50% 23.88% -
Total Cost 174,110 162,396 222,241 198,045 197,950 185,432 130,755 20.97%
-
Net Worth 1,009,143 995,654 978,938 970,466 943,151 931,489 910,274 7.09%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,009,143 995,654 978,938 970,466 943,151 931,489 910,274 7.09%
NOSH 270,547 268,370 269,680 270,325 269,471 269,216 270,111 0.10%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 32.79% 34.87% 28.28% 33.76% 34.68% 36.03% 37.30% -
ROE 8.42% 8.73% 8.95% 10.40% 11.14% 11.21% 8.55% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 95.75 92.91 114.91 110.60 112.46 107.68 77.21 15.38%
EPS 31.40 32.40 32.50 37.33 39.00 38.80 28.80 5.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.73 3.71 3.63 3.59 3.50 3.46 3.37 6.98%
Adjusted Per Share Value based on latest NOSH - 269,116
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 67.90 65.35 81.22 78.36 79.43 75.98 54.66 15.51%
EPS 22.27 22.79 22.97 26.45 27.55 27.38 20.39 6.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.645 2.6096 2.5658 2.5436 2.472 2.4414 2.3858 7.09%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.29 3.04 2.79 2.60 2.59 2.29 2.14 -
P/RPS 2.39 3.27 2.43 2.35 2.30 2.13 2.77 -9.34%
P/EPS 7.29 9.38 8.58 6.96 6.64 5.90 7.43 -1.25%
EY 13.71 10.66 11.65 14.36 15.06 16.94 13.46 1.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.82 0.77 0.72 0.74 0.66 0.64 -3.14%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 16/02/15 18/11/14 28/08/14 22/05/14 27/02/14 18/11/13 28/08/13 -
Price 2.30 2.64 3.40 2.88 2.59 2.53 1.97 -
P/RPS 2.40 2.84 2.96 2.60 2.30 2.35 2.55 -3.95%
P/EPS 7.32 8.15 10.46 7.71 6.64 6.52 6.84 4.61%
EY 13.65 12.27 9.56 12.96 15.06 15.34 14.62 -4.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.71 0.94 0.80 0.74 0.73 0.58 4.53%

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