[PLENITU] QoQ Cumulative Quarter Result on 30-Sep-2009 [#1]

Stock
[PLENITU] PLENITUDE BHD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -85.28%
YoY- -11.35%
Quarter Report
Latest QR
Upcoming QR
PLENITU's Result
PLENITU's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 349,713 242,127 167,326 57,951 282,756 216,070 104,068 124.85%
PBT 113,550 77,699 47,061 15,979 109,259 76,646 32,674 129.95%
Tax -29,359 -21,108 -12,184 -4,234 -29,477 -22,469 -9,206 117.12%
NP 84,191 56,591 34,877 11,745 79,782 54,177 23,468 134.89%
-
NP to SH 84,191 56,591 34,877 11,745 79,782 54,177 23,468 134.89%
-
Tax Rate 25.86% 27.17% 25.89% 26.50% 26.98% 29.32% 28.18% -
Total Cost 265,522 185,536 132,449 46,206 202,974 161,893 80,600 121.88%
-
Net Worth 724,984 696,587 675,125 666,900 654,717 629,117 598,177 13.71%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 20,250 - - - - - - -
Div Payout % 24.05% - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 724,984 696,587 675,125 666,900 654,717 629,117 598,177 13.71%
NOSH 135,006 134,997 135,025 135,000 134,993 135,003 135,028 -0.01%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 24.07% 23.37% 20.84% 20.27% 28.22% 25.07% 22.55% -
ROE 11.61% 8.12% 5.17% 1.76% 12.19% 8.61% 3.92% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 259.03 179.36 123.92 42.93 209.46 160.05 77.07 124.87%
EPS 31.20 41.92 25.83 8.70 59.10 40.13 17.38 47.86%
DPS 15.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.37 5.16 5.00 4.94 4.85 4.66 4.43 13.72%
Adjusted Per Share Value based on latest NOSH - 135,000
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 91.66 63.46 43.86 15.19 74.11 56.63 27.28 124.83%
EPS 22.07 14.83 9.14 3.08 20.91 14.20 6.15 134.94%
DPS 5.31 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9002 1.8258 1.7695 1.7479 1.716 1.6489 1.5678 13.71%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.50 1.48 1.32 1.42 1.20 0.88 0.90 -
P/RPS 0.58 0.83 1.07 3.31 0.57 0.55 1.17 -37.44%
P/EPS 2.41 3.53 5.11 16.32 2.03 2.19 5.18 -40.04%
EY 41.57 28.32 19.57 6.13 49.25 45.60 19.31 66.95%
DY 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.29 0.26 0.29 0.25 0.19 0.20 25.22%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 23/08/10 27/05/10 23/02/10 19/11/09 28/08/09 29/05/09 27/02/09 -
Price 1.79 1.43 1.35 1.38 1.37 1.12 0.94 -
P/RPS 0.69 0.80 1.09 3.21 0.65 0.70 1.22 -31.68%
P/EPS 2.87 3.41 5.23 15.86 2.32 2.79 5.41 -34.54%
EY 34.84 29.31 19.13 6.30 43.14 35.83 18.49 52.73%
DY 8.38 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.28 0.27 0.28 0.28 0.24 0.21 35.27%

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