[PLENITU] QoQ Cumulative Quarter Result on 30-Jun-2013 [#4]

Stock
[PLENITU] PLENITUDE BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 188.58%
YoY- 7.53%
Quarter Report
Latest QR
Upcoming QR
PLENITU's Result
PLENITU's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 224,225 151,522 72,472 208,547 89,632 49,371 20,782 388.98%
PBT 98,305 68,498 34,134 102,202 39,340 22,211 9,064 390.68%
Tax -22,614 -15,951 -8,020 -24,410 -12,383 -7,480 -3,270 263.41%
NP 75,691 52,547 26,114 77,792 26,957 14,731 5,794 455.55%
-
NP to SH 75,691 52,547 26,114 77,792 26,957 14,731 5,794 455.55%
-
Tax Rate 23.00% 23.29% 23.50% 23.88% 31.48% 33.68% 36.08% -
Total Cost 148,534 98,975 46,358 130,755 62,675 34,640 14,988 362.02%
-
Net Worth 970,466 943,151 931,489 910,274 857,232 838,327 869,100 7.63%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 970,466 943,151 931,489 910,274 857,232 838,327 869,100 7.63%
NOSH 270,325 269,471 269,216 270,111 269,570 267,836 275,904 -1.35%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 33.76% 34.68% 36.03% 37.30% 30.08% 29.84% 27.88% -
ROE 7.80% 5.57% 2.80% 8.55% 3.14% 1.76% 0.67% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 82.95 56.23 26.92 77.21 33.25 18.43 7.53 395.81%
EPS 28.00 19.50 9.70 28.80 10.00 5.50 2.10 463.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.59 3.50 3.46 3.37 3.18 3.13 3.15 9.11%
Adjusted Per Share Value based on latest NOSH - 270,398
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 58.77 39.71 18.99 54.66 23.49 12.94 5.45 388.80%
EPS 19.84 13.77 6.84 20.39 7.07 3.86 1.52 455.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5436 2.472 2.4414 2.3858 2.2468 2.1973 2.2779 7.63%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.60 2.59 2.29 2.14 1.95 1.83 1.84 -
P/RPS 3.13 4.61 8.51 2.77 5.86 9.93 24.43 -74.61%
P/EPS 9.29 13.28 23.61 7.43 19.50 33.27 87.62 -77.62%
EY 10.77 7.53 4.24 13.46 5.13 3.01 1.14 347.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.74 0.66 0.64 0.61 0.58 0.58 15.52%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 22/05/14 27/02/14 18/11/13 28/08/13 22/05/13 26/02/13 29/11/12 -
Price 2.88 2.59 2.53 1.97 2.34 1.76 1.85 -
P/RPS 3.47 4.61 9.40 2.55 7.04 9.55 24.56 -72.90%
P/EPS 10.29 13.28 26.08 6.84 23.40 32.00 88.10 -76.13%
EY 9.72 7.53 3.83 14.62 4.27 3.13 1.14 317.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.74 0.73 0.58 0.74 0.56 0.59 22.52%

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