[PLENITU] QoQ Cumulative Quarter Result on 30-Sep-2011 [#1]

Stock
[PLENITU] PLENITUDE BHD
Announcement Date
21-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -79.93%
YoY- -11.17%
Quarter Report
Latest QR
Upcoming QR
PLENITU's Result
PLENITU's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 205,959 163,637 132,812 58,696 317,886 241,963 163,897 16.46%
PBT 97,629 73,299 59,083 24,839 121,842 92,904 61,770 35.72%
Tax -25,283 -19,711 -15,696 -6,855 -32,244 -25,509 -16,767 31.52%
NP 72,346 53,588 43,387 17,984 89,598 67,395 45,003 37.26%
-
NP to SH 72,346 53,588 43,387 17,984 89,598 67,395 45,003 37.26%
-
Tax Rate 25.90% 26.89% 26.57% 27.60% 26.46% 27.46% 27.14% -
Total Cost 133,613 110,049 89,425 40,712 228,288 174,568 118,894 8.09%
-
Net Worth 844,936 828,178 813,843 799,885 785,331 762,911 749,151 8.35%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - 8,096 8,087 8,084 -
Div Payout % - - - - 9.04% 12.00% 17.96% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 844,936 828,178 813,843 799,885 785,331 762,911 749,151 8.35%
NOSH 269,947 270,646 269,484 268,417 269,873 269,580 269,479 0.11%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 35.13% 32.75% 32.67% 30.64% 28.19% 27.85% 27.46% -
ROE 8.56% 6.47% 5.33% 2.25% 11.41% 8.83% 6.01% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 76.30 60.46 49.28 21.87 117.79 89.76 60.82 16.33%
EPS 26.80 19.80 16.10 6.70 33.20 25.00 16.70 37.11%
DPS 0.00 0.00 0.00 0.00 3.00 3.00 3.00 -
NAPS 3.13 3.06 3.02 2.98 2.91 2.83 2.78 8.23%
Adjusted Per Share Value based on latest NOSH - 268,417
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 53.98 42.89 34.81 15.38 83.32 63.42 42.96 16.45%
EPS 18.96 14.05 11.37 4.71 23.48 17.66 11.80 37.22%
DPS 0.00 0.00 0.00 0.00 2.12 2.12 2.12 -
NAPS 2.2146 2.1707 2.1331 2.0965 2.0584 1.9996 1.9635 8.36%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.86 2.04 1.95 1.80 2.09 2.07 2.15 -
P/RPS 2.44 3.37 3.96 8.23 1.77 2.31 3.54 -21.98%
P/EPS 6.94 10.30 12.11 26.87 6.30 8.28 12.87 -33.77%
EY 14.41 9.71 8.26 3.72 15.89 12.08 7.77 51.00%
DY 0.00 0.00 0.00 0.00 1.44 1.45 1.40 -
P/NAPS 0.59 0.67 0.65 0.60 0.72 0.73 0.77 -16.27%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 16/05/12 23/02/12 21/11/11 23/08/11 27/05/11 23/02/11 -
Price 1.93 1.90 2.11 1.95 1.92 2.04 2.20 -
P/RPS 2.53 3.14 4.28 8.92 1.63 2.27 3.62 -21.26%
P/EPS 7.20 9.60 13.11 29.10 5.78 8.16 13.17 -33.16%
EY 13.89 10.42 7.63 3.44 17.29 12.25 7.59 49.66%
DY 0.00 0.00 0.00 0.00 1.56 1.47 1.36 -
P/NAPS 0.62 0.62 0.70 0.65 0.66 0.72 0.79 -14.92%

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