[PLENITU] QoQ Cumulative Quarter Result on 30-Jun-2012 [#4]

Stock
[PLENITU] PLENITUDE BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- 35.0%
YoY- -19.25%
Quarter Report
Latest QR
Upcoming QR
PLENITU's Result
PLENITU's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 89,632 49,371 20,782 205,959 163,637 132,812 58,696 32.57%
PBT 39,340 22,211 9,064 97,629 73,299 59,083 24,839 35.83%
Tax -12,383 -7,480 -3,270 -25,283 -19,711 -15,696 -6,855 48.27%
NP 26,957 14,731 5,794 72,346 53,588 43,387 17,984 30.94%
-
NP to SH 26,957 14,731 5,794 72,346 53,588 43,387 17,984 30.94%
-
Tax Rate 31.48% 33.68% 36.08% 25.90% 26.89% 26.57% 27.60% -
Total Cost 62,675 34,640 14,988 133,613 110,049 89,425 40,712 33.29%
-
Net Worth 857,232 838,327 869,100 844,936 828,178 813,843 799,885 4.71%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 857,232 838,327 869,100 844,936 828,178 813,843 799,885 4.71%
NOSH 269,570 267,836 275,904 269,947 270,646 269,484 268,417 0.28%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 30.08% 29.84% 27.88% 35.13% 32.75% 32.67% 30.64% -
ROE 3.14% 1.76% 0.67% 8.56% 6.47% 5.33% 2.25% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 33.25 18.43 7.53 76.30 60.46 49.28 21.87 32.18%
EPS 10.00 5.50 2.10 26.80 19.80 16.10 6.70 30.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.18 3.13 3.15 3.13 3.06 3.02 2.98 4.42%
Adjusted Per Share Value based on latest NOSH - 271,855
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 23.49 12.94 5.45 53.98 42.89 34.81 15.38 32.58%
EPS 7.07 3.86 1.52 18.96 14.05 11.37 4.71 31.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2468 2.1973 2.2779 2.2146 2.1707 2.1331 2.0965 4.71%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.95 1.83 1.84 1.86 2.04 1.95 1.80 -
P/RPS 5.86 9.93 24.43 2.44 3.37 3.96 8.23 -20.24%
P/EPS 19.50 33.27 87.62 6.94 10.30 12.11 26.87 -19.22%
EY 5.13 3.01 1.14 14.41 9.71 8.26 3.72 23.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.58 0.58 0.59 0.67 0.65 0.60 1.10%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 22/05/13 26/02/13 29/11/12 29/08/12 16/05/12 23/02/12 21/11/11 -
Price 2.34 1.76 1.85 1.93 1.90 2.11 1.95 -
P/RPS 7.04 9.55 24.56 2.53 3.14 4.28 8.92 -14.58%
P/EPS 23.40 32.00 88.10 7.20 9.60 13.11 29.10 -13.51%
EY 4.27 3.13 1.14 13.89 10.42 7.63 3.44 15.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.56 0.59 0.62 0.62 0.70 0.65 9.02%

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