[PLENITU] QoQ Cumulative Quarter Result on 30-Sep-2014 [#1]

Stock
[PLENITU] PLENITUDE BHD
Announcement Date
18-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- -75.2%
YoY- -16.76%
Quarter Report
Latest QR
Upcoming QR
PLENITU's Result
PLENITU's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 263,655 191,996 129,531 62,337 309,887 224,225 151,522 44.81%
PBT 199,880 85,451 57,359 30,090 116,917 98,305 68,498 104.60%
Tax -30,740 -22,882 -14,883 -8,352 -29,271 -22,614 -15,951 55.04%
NP 169,140 62,569 42,476 21,738 87,646 75,691 52,547 118.47%
-
NP to SH 169,219 62,569 42,476 21,738 87,646 75,691 52,547 118.54%
-
Tax Rate 15.38% 26.78% 25.95% 27.76% 25.04% 23.00% 23.29% -
Total Cost 94,515 129,427 87,055 40,599 222,241 148,534 98,975 -3.03%
-
Net Worth 1,052,268 1,024,837 1,009,143 995,654 978,938 970,466 943,151 7.59%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 1,052,268 1,024,837 1,009,143 995,654 978,938 970,466 943,151 7.59%
NOSH 277,643 269,693 270,547 268,370 269,680 270,325 269,471 2.01%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 64.15% 32.59% 32.79% 34.87% 28.28% 33.76% 34.68% -
ROE 16.08% 6.11% 4.21% 2.18% 8.95% 7.80% 5.57% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 94.96 71.19 47.88 23.23 114.91 82.95 56.23 41.94%
EPS 60.90 23.20 15.70 8.10 32.50 28.00 19.50 114.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.79 3.80 3.73 3.71 3.63 3.59 3.50 5.46%
Adjusted Per Share Value based on latest NOSH - 268,370
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 69.10 50.32 33.95 16.34 81.22 58.77 39.71 44.81%
EPS 44.35 16.40 11.13 5.70 22.97 19.84 13.77 118.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.758 2.6861 2.645 2.6096 2.5658 2.5436 2.472 7.59%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.04 2.31 2.29 3.04 2.79 2.60 2.59 -
P/RPS 2.15 3.24 4.78 13.09 2.43 3.13 4.61 -39.94%
P/EPS 3.35 9.96 14.59 37.53 8.58 9.29 13.28 -60.17%
EY 29.88 10.04 6.86 2.66 11.65 10.77 7.53 151.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.61 0.61 0.82 0.77 0.72 0.74 -18.99%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 21/05/15 16/02/15 18/11/14 28/08/14 22/05/14 27/02/14 -
Price 1.99 2.29 2.30 2.64 3.40 2.88 2.59 -
P/RPS 2.10 3.22 4.80 11.37 2.96 3.47 4.61 -40.88%
P/EPS 3.27 9.87 14.65 32.59 10.46 10.29 13.28 -60.81%
EY 30.63 10.13 6.83 3.07 9.56 9.72 7.53 155.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.60 0.62 0.71 0.94 0.80 0.74 -19.99%

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