[PLENITU] QoQ Cumulative Quarter Result on 30-Sep-2013 [#1]

Stock
[PLENITU] PLENITUDE BHD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -66.43%
YoY- 350.71%
Quarter Report
Latest QR
Upcoming QR
PLENITU's Result
PLENITU's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 309,887 224,225 151,522 72,472 208,547 89,632 49,371 241.41%
PBT 116,917 98,305 68,498 34,134 102,202 39,340 22,211 203.52%
Tax -29,271 -22,614 -15,951 -8,020 -24,410 -12,383 -7,480 148.94%
NP 87,646 75,691 52,547 26,114 77,792 26,957 14,731 229.42%
-
NP to SH 87,646 75,691 52,547 26,114 77,792 26,957 14,731 229.42%
-
Tax Rate 25.04% 23.00% 23.29% 23.50% 23.88% 31.48% 33.68% -
Total Cost 222,241 148,534 98,975 46,358 130,755 62,675 34,640 246.45%
-
Net Worth 978,938 970,466 943,151 931,489 910,274 857,232 838,327 10.92%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 978,938 970,466 943,151 931,489 910,274 857,232 838,327 10.92%
NOSH 269,680 270,325 269,471 269,216 270,111 269,570 267,836 0.45%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 28.28% 33.76% 34.68% 36.03% 37.30% 30.08% 29.84% -
ROE 8.95% 7.80% 5.57% 2.80% 8.55% 3.14% 1.76% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 114.91 82.95 56.23 26.92 77.21 33.25 18.43 239.89%
EPS 32.50 28.00 19.50 9.70 28.80 10.00 5.50 227.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.63 3.59 3.50 3.46 3.37 3.18 3.13 10.41%
Adjusted Per Share Value based on latest NOSH - 269,216
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 81.22 58.77 39.71 18.99 54.66 23.49 12.94 241.41%
EPS 22.97 19.84 13.77 6.84 20.39 7.07 3.86 229.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5658 2.5436 2.472 2.4414 2.3858 2.2468 2.1973 10.92%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.79 2.60 2.59 2.29 2.14 1.95 1.83 -
P/RPS 2.43 3.13 4.61 8.51 2.77 5.86 9.93 -60.97%
P/EPS 8.58 9.29 13.28 23.61 7.43 19.50 33.27 -59.58%
EY 11.65 10.77 7.53 4.24 13.46 5.13 3.01 147.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.72 0.74 0.66 0.64 0.61 0.58 20.85%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 22/05/14 27/02/14 18/11/13 28/08/13 22/05/13 26/02/13 -
Price 3.40 2.88 2.59 2.53 1.97 2.34 1.76 -
P/RPS 2.96 3.47 4.61 9.40 2.55 7.04 9.55 -54.29%
P/EPS 10.46 10.29 13.28 26.08 6.84 23.40 32.00 -52.64%
EY 9.56 9.72 7.53 3.83 14.62 4.27 3.13 110.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.80 0.74 0.73 0.58 0.74 0.56 41.37%

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