[PLENITU] QoQ Cumulative Quarter Result on 30-Sep-2012 [#1]

Stock
[PLENITU] PLENITUDE BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -91.99%
YoY- -67.78%
Quarter Report
Latest QR
Upcoming QR
PLENITU's Result
PLENITU's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 208,547 89,632 49,371 20,782 205,959 163,637 132,812 35.13%
PBT 102,202 39,340 22,211 9,064 97,629 73,299 59,083 44.14%
Tax -24,410 -12,383 -7,480 -3,270 -25,283 -19,711 -15,696 34.26%
NP 77,792 26,957 14,731 5,794 72,346 53,588 43,387 47.64%
-
NP to SH 77,792 26,957 14,731 5,794 72,346 53,588 43,387 47.64%
-
Tax Rate 23.88% 31.48% 33.68% 36.08% 25.90% 26.89% 26.57% -
Total Cost 130,755 62,675 34,640 14,988 133,613 110,049 89,425 28.85%
-
Net Worth 910,274 857,232 838,327 869,100 844,936 828,178 813,843 7.75%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 910,274 857,232 838,327 869,100 844,936 828,178 813,843 7.75%
NOSH 270,111 269,570 267,836 275,904 269,947 270,646 269,484 0.15%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 37.30% 30.08% 29.84% 27.88% 35.13% 32.75% 32.67% -
ROE 8.55% 3.14% 1.76% 0.67% 8.56% 6.47% 5.33% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 77.21 33.25 18.43 7.53 76.30 60.46 49.28 34.93%
EPS 28.80 10.00 5.50 2.10 26.80 19.80 16.10 47.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.37 3.18 3.13 3.15 3.13 3.06 3.02 7.59%
Adjusted Per Share Value based on latest NOSH - 275,904
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 54.66 23.49 12.94 5.45 53.98 42.89 34.81 35.13%
EPS 20.39 7.07 3.86 1.52 18.96 14.05 11.37 47.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3858 2.2468 2.1973 2.2779 2.2146 2.1707 2.1331 7.75%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.14 1.95 1.83 1.84 1.86 2.04 1.95 -
P/RPS 2.77 5.86 9.93 24.43 2.44 3.37 3.96 -21.21%
P/EPS 7.43 19.50 33.27 87.62 6.94 10.30 12.11 -27.81%
EY 13.46 5.13 3.01 1.14 14.41 9.71 8.26 38.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.61 0.58 0.58 0.59 0.67 0.65 -1.02%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 22/05/13 26/02/13 29/11/12 29/08/12 16/05/12 23/02/12 -
Price 1.97 2.34 1.76 1.85 1.93 1.90 2.11 -
P/RPS 2.55 7.04 9.55 24.56 2.53 3.14 4.28 -29.21%
P/EPS 6.84 23.40 32.00 88.10 7.20 9.60 13.11 -35.21%
EY 14.62 4.27 3.13 1.14 13.89 10.42 7.63 54.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.74 0.56 0.59 0.62 0.62 0.70 -11.79%

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