[PLENITU] QoQ Cumulative Quarter Result on 31-Mar-2013 [#3]

Stock
[PLENITU] PLENITUDE BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 83.0%
YoY- -49.7%
Quarter Report
Latest QR
Upcoming QR
PLENITU's Result
PLENITU's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 151,522 72,472 208,547 89,632 49,371 20,782 205,959 -18.45%
PBT 68,498 34,134 102,202 39,340 22,211 9,064 97,629 -20.99%
Tax -15,951 -8,020 -24,410 -12,383 -7,480 -3,270 -25,283 -26.37%
NP 52,547 26,114 77,792 26,957 14,731 5,794 72,346 -19.15%
-
NP to SH 52,547 26,114 77,792 26,957 14,731 5,794 72,346 -19.15%
-
Tax Rate 23.29% 23.50% 23.88% 31.48% 33.68% 36.08% 25.90% -
Total Cost 98,975 46,358 130,755 62,675 34,640 14,988 133,613 -18.08%
-
Net Worth 943,151 931,489 910,274 857,232 838,327 869,100 844,936 7.58%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 943,151 931,489 910,274 857,232 838,327 869,100 844,936 7.58%
NOSH 269,471 269,216 270,111 269,570 267,836 275,904 269,947 -0.11%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 34.68% 36.03% 37.30% 30.08% 29.84% 27.88% 35.13% -
ROE 5.57% 2.80% 8.55% 3.14% 1.76% 0.67% 8.56% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 56.23 26.92 77.21 33.25 18.43 7.53 76.30 -18.36%
EPS 19.50 9.70 28.80 10.00 5.50 2.10 26.80 -19.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.50 3.46 3.37 3.18 3.13 3.15 3.13 7.71%
Adjusted Per Share Value based on latest NOSH - 271,688
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 39.71 18.99 54.66 23.49 12.94 5.45 53.98 -18.46%
EPS 13.77 6.84 20.39 7.07 3.86 1.52 18.96 -19.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.472 2.4414 2.3858 2.2468 2.1973 2.2779 2.2146 7.58%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.59 2.29 2.14 1.95 1.83 1.84 1.86 -
P/RPS 4.61 8.51 2.77 5.86 9.93 24.43 2.44 52.65%
P/EPS 13.28 23.61 7.43 19.50 33.27 87.62 6.94 53.94%
EY 7.53 4.24 13.46 5.13 3.01 1.14 14.41 -35.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.66 0.64 0.61 0.58 0.58 0.59 16.25%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 18/11/13 28/08/13 22/05/13 26/02/13 29/11/12 29/08/12 -
Price 2.59 2.53 1.97 2.34 1.76 1.85 1.93 -
P/RPS 4.61 9.40 2.55 7.04 9.55 24.56 2.53 49.02%
P/EPS 13.28 26.08 6.84 23.40 32.00 88.10 7.20 50.23%
EY 7.53 3.83 14.62 4.27 3.13 1.14 13.89 -33.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.73 0.58 0.74 0.56 0.59 0.62 12.48%

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