[PLENITU] QoQ Cumulative Quarter Result on 31-Mar-2005 [#3]

Stock
[PLENITU] PLENITUDE BHD
Announcement Date
19-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- 67.6%
YoY- 37.21%
Quarter Report
Latest QR
Upcoming QR
PLENITU's Result
PLENITU's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 101,421 51,502 193,120 133,978 82,455 32,734 174,611 -30.31%
PBT 34,099 16,902 69,980 45,321 26,491 11,431 66,629 -35.94%
Tax -10,102 -4,655 -20,978 -14,138 -7,885 -3,416 -19,102 -34.52%
NP 23,997 12,247 49,002 31,183 18,606 8,015 47,527 -36.51%
-
NP to SH 23,997 12,247 49,002 31,183 18,606 8,015 47,527 -36.51%
-
Tax Rate 29.63% 27.54% 29.98% 31.20% 29.76% 29.88% 28.67% -
Total Cost 77,424 39,255 144,118 102,795 63,849 24,719 127,084 -28.06%
-
Net Worth 445,379 437,221 427,906 410,373 396,964 388,606 344,983 18.50%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - 2,699 - - - 3,670 -
Div Payout % - - 5.51% - - - 7.72% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 445,379 437,221 427,906 410,373 396,964 388,606 344,983 18.50%
NOSH 134,963 134,945 134,986 134,991 135,021 134,932 122,334 6.74%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 23.66% 23.78% 25.37% 23.27% 22.57% 24.49% 27.22% -
ROE 5.39% 2.80% 11.45% 7.60% 4.69% 2.06% 13.78% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 75.15 38.17 143.07 99.25 61.07 24.26 142.73 -34.71%
EPS 17.78 9.07 36.30 23.10 13.78 5.94 38.85 -40.52%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 3.00 -
NAPS 3.30 3.24 3.17 3.04 2.94 2.88 2.82 11.01%
Adjusted Per Share Value based on latest NOSH - 134,946
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 26.58 13.50 50.62 35.12 21.61 8.58 45.77 -30.32%
EPS 6.29 3.21 12.84 8.17 4.88 2.10 12.46 -36.52%
DPS 0.00 0.00 0.71 0.00 0.00 0.00 0.96 -
NAPS 1.1673 1.146 1.1215 1.0756 1.0404 1.0185 0.9042 18.50%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.23 1.18 1.25 1.26 1.37 1.47 1.80 -
P/RPS 1.64 3.09 0.87 1.27 2.24 6.06 1.26 19.15%
P/EPS 6.92 13.00 3.44 5.45 9.94 24.75 4.63 30.62%
EY 14.46 7.69 29.04 18.33 10.06 4.04 21.58 -23.37%
DY 0.00 0.00 1.60 0.00 0.00 0.00 1.67 -
P/NAPS 0.37 0.36 0.39 0.41 0.47 0.51 0.64 -30.53%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 17/11/05 24/08/05 19/05/05 28/02/05 25/11/04 25/08/04 -
Price 1.33 1.20 1.26 1.21 1.34 1.42 1.60 -
P/RPS 1.77 3.14 0.88 1.22 2.19 5.85 1.12 35.56%
P/EPS 7.48 13.22 3.47 5.24 9.72 23.91 4.12 48.66%
EY 13.37 7.56 28.81 19.09 10.28 4.18 24.28 -32.74%
DY 0.00 0.00 1.59 0.00 0.00 0.00 1.87 -
P/NAPS 0.40 0.37 0.40 0.40 0.46 0.49 0.57 -20.98%

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