[PLENITU] QoQ Cumulative Quarter Result on 31-Dec-2009 [#2]

Stock
[PLENITU] PLENITUDE BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 196.95%
YoY- 48.62%
Quarter Report
Latest QR
Upcoming QR
PLENITU's Result
PLENITU's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 77,080 349,713 242,127 167,326 57,951 282,756 216,070 -49.66%
PBT 27,777 113,550 77,699 47,061 15,979 109,259 76,646 -49.13%
Tax -7,531 -29,359 -21,108 -12,184 -4,234 -29,477 -22,469 -51.71%
NP 20,246 84,191 56,591 34,877 11,745 79,782 54,177 -48.08%
-
NP to SH 20,246 84,191 56,591 34,877 11,745 79,782 54,177 -48.08%
-
Tax Rate 27.11% 25.86% 27.17% 25.89% 26.50% 26.98% 29.32% -
Total Cost 56,834 265,522 185,536 132,449 46,206 202,974 161,893 -50.20%
-
Net Worth 745,052 724,984 696,587 675,125 666,900 654,717 629,117 11.92%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 20,245 20,250 - - - - - -
Div Payout % 100.00% 24.05% - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 745,052 724,984 696,587 675,125 666,900 654,717 629,117 11.92%
NOSH 134,973 135,006 134,997 135,025 135,000 134,993 135,003 -0.01%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 26.27% 24.07% 23.37% 20.84% 20.27% 28.22% 25.07% -
ROE 2.72% 11.61% 8.12% 5.17% 1.76% 12.19% 8.61% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 57.11 259.03 179.36 123.92 42.93 209.46 160.05 -49.66%
EPS 15.00 31.20 41.92 25.83 8.70 59.10 40.13 -48.07%
DPS 15.00 15.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.52 5.37 5.16 5.00 4.94 4.85 4.66 11.94%
Adjusted Per Share Value based on latest NOSH - 135,037
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 20.20 91.66 63.46 43.86 15.19 74.11 56.63 -49.67%
EPS 5.31 22.07 14.83 9.14 3.08 20.91 14.20 -48.06%
DPS 5.31 5.31 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9528 1.9002 1.8258 1.7695 1.7479 1.716 1.6489 11.92%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.36 1.50 1.48 1.32 1.42 1.20 0.88 -
P/RPS 4.13 0.58 0.83 1.07 3.31 0.57 0.55 282.99%
P/EPS 15.73 2.41 3.53 5.11 16.32 2.03 2.19 271.82%
EY 6.36 41.57 28.32 19.57 6.13 49.25 45.60 -73.07%
DY 6.36 10.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.28 0.29 0.26 0.29 0.25 0.19 72.29%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 22/11/10 23/08/10 27/05/10 23/02/10 19/11/09 28/08/09 29/05/09 -
Price 2.19 1.79 1.43 1.35 1.38 1.37 1.12 -
P/RPS 3.83 0.69 0.80 1.09 3.21 0.65 0.70 210.18%
P/EPS 14.60 2.87 3.41 5.23 15.86 2.32 2.79 201.11%
EY 6.85 34.84 29.31 19.13 6.30 43.14 35.83 -66.78%
DY 6.85 8.38 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.33 0.28 0.27 0.28 0.28 0.24 40.52%

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