[PLENITU] QoQ Cumulative Quarter Result on 31-Mar-2014 [#3]

Stock
[PLENITU] PLENITUDE BHD
Announcement Date
22-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 44.04%
YoY- 180.78%
Quarter Report
Latest QR
Upcoming QR
PLENITU's Result
PLENITU's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 129,531 62,337 309,887 224,225 151,522 72,472 208,547 -27.13%
PBT 57,359 30,090 116,917 98,305 68,498 34,134 102,202 -31.88%
Tax -14,883 -8,352 -29,271 -22,614 -15,951 -8,020 -24,410 -28.03%
NP 42,476 21,738 87,646 75,691 52,547 26,114 77,792 -33.12%
-
NP to SH 42,476 21,738 87,646 75,691 52,547 26,114 77,792 -33.12%
-
Tax Rate 25.95% 27.76% 25.04% 23.00% 23.29% 23.50% 23.88% -
Total Cost 87,055 40,599 222,241 148,534 98,975 46,358 130,755 -23.69%
-
Net Worth 1,009,143 995,654 978,938 970,466 943,151 931,489 910,274 7.09%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,009,143 995,654 978,938 970,466 943,151 931,489 910,274 7.09%
NOSH 270,547 268,370 269,680 270,325 269,471 269,216 270,111 0.10%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 32.79% 34.87% 28.28% 33.76% 34.68% 36.03% 37.30% -
ROE 4.21% 2.18% 8.95% 7.80% 5.57% 2.80% 8.55% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 47.88 23.23 114.91 82.95 56.23 26.92 77.21 -27.21%
EPS 15.70 8.10 32.50 28.00 19.50 9.70 28.80 -33.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.73 3.71 3.63 3.59 3.50 3.46 3.37 6.98%
Adjusted Per Share Value based on latest NOSH - 269,116
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 33.95 16.34 81.22 58.77 39.71 18.99 54.66 -27.13%
EPS 11.13 5.70 22.97 19.84 13.77 6.84 20.39 -33.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.645 2.6096 2.5658 2.5436 2.472 2.4414 2.3858 7.09%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.29 3.04 2.79 2.60 2.59 2.29 2.14 -
P/RPS 4.78 13.09 2.43 3.13 4.61 8.51 2.77 43.72%
P/EPS 14.59 37.53 8.58 9.29 13.28 23.61 7.43 56.61%
EY 6.86 2.66 11.65 10.77 7.53 4.24 13.46 -36.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.82 0.77 0.72 0.74 0.66 0.64 -3.14%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 16/02/15 18/11/14 28/08/14 22/05/14 27/02/14 18/11/13 28/08/13 -
Price 2.30 2.64 3.40 2.88 2.59 2.53 1.97 -
P/RPS 4.80 11.37 2.96 3.47 4.61 9.40 2.55 52.27%
P/EPS 14.65 32.59 10.46 10.29 13.28 26.08 6.84 65.92%
EY 6.83 3.07 9.56 9.72 7.53 3.83 14.62 -39.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.71 0.94 0.80 0.74 0.73 0.58 4.53%

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