[PLENITU] QoQ Cumulative Quarter Result on 31-Dec-2012 [#2]

Stock
[PLENITU] PLENITUDE BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 154.25%
YoY- -66.05%
Quarter Report
Latest QR
Upcoming QR
PLENITU's Result
PLENITU's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 72,472 208,547 89,632 49,371 20,782 205,959 163,637 -41.86%
PBT 34,134 102,202 39,340 22,211 9,064 97,629 73,299 -39.89%
Tax -8,020 -24,410 -12,383 -7,480 -3,270 -25,283 -19,711 -45.06%
NP 26,114 77,792 26,957 14,731 5,794 72,346 53,588 -38.04%
-
NP to SH 26,114 77,792 26,957 14,731 5,794 72,346 53,588 -38.04%
-
Tax Rate 23.50% 23.88% 31.48% 33.68% 36.08% 25.90% 26.89% -
Total Cost 46,358 130,755 62,675 34,640 14,988 133,613 110,049 -43.77%
-
Net Worth 931,489 910,274 857,232 838,327 869,100 844,936 828,178 8.14%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 931,489 910,274 857,232 838,327 869,100 844,936 828,178 8.14%
NOSH 269,216 270,111 269,570 267,836 275,904 269,947 270,646 -0.35%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 36.03% 37.30% 30.08% 29.84% 27.88% 35.13% 32.75% -
ROE 2.80% 8.55% 3.14% 1.76% 0.67% 8.56% 6.47% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 26.92 77.21 33.25 18.43 7.53 76.30 60.46 -41.66%
EPS 9.70 28.80 10.00 5.50 2.10 26.80 19.80 -37.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.46 3.37 3.18 3.13 3.15 3.13 3.06 8.52%
Adjusted Per Share Value based on latest NOSH - 270,818
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 18.99 54.66 23.49 12.94 5.45 53.98 42.89 -41.87%
EPS 6.84 20.39 7.07 3.86 1.52 18.96 14.05 -38.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4414 2.3858 2.2468 2.1973 2.2779 2.2146 2.1707 8.14%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.29 2.14 1.95 1.83 1.84 1.86 2.04 -
P/RPS 8.51 2.77 5.86 9.93 24.43 2.44 3.37 85.33%
P/EPS 23.61 7.43 19.50 33.27 87.62 6.94 10.30 73.76%
EY 4.24 13.46 5.13 3.01 1.14 14.41 9.71 -42.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.64 0.61 0.58 0.58 0.59 0.67 -0.99%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 18/11/13 28/08/13 22/05/13 26/02/13 29/11/12 29/08/12 16/05/12 -
Price 2.53 1.97 2.34 1.76 1.85 1.93 1.90 -
P/RPS 9.40 2.55 7.04 9.55 24.56 2.53 3.14 107.57%
P/EPS 26.08 6.84 23.40 32.00 88.10 7.20 9.60 94.57%
EY 3.83 14.62 4.27 3.13 1.14 13.89 10.42 -48.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.58 0.74 0.56 0.59 0.62 0.62 11.49%

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