[PLENITU] QoQ Quarter Result on 30-Sep-2004 [#1]

Stock
[PLENITU] PLENITUDE BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- -67.68%
YoY- 12.62%
Quarter Report
Latest QR
Upcoming QR
PLENITU's Result
PLENITU's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 59,579 51,523 49,722 32,734 75,411 20,073 43,341 23.65%
PBT 24,819 18,832 15,061 11,431 36,094 5,666 14,696 41.86%
Tax -6,813 -6,255 -4,468 -3,416 -11,296 -1,321 -3,454 57.34%
NP 18,006 12,577 10,593 8,015 24,798 4,345 11,242 36.93%
-
NP to SH 18,006 12,577 10,593 8,015 24,798 4,345 11,242 36.93%
-
Tax Rate 27.45% 33.21% 29.67% 29.88% 31.30% 23.31% 23.50% -
Total Cost 41,573 38,946 39,129 24,719 50,613 15,728 32,099 18.83%
-
Net Worth 425,179 410,236 396,731 388,606 380,676 358,934 310,572 23.31%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - 4,049 - - -
Div Payout % - - - - 16.33% - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 425,179 410,236 396,731 388,606 380,676 358,934 310,572 23.31%
NOSH 134,977 134,946 134,942 134,932 134,991 134,937 118,088 9.32%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 30.22% 24.41% 21.30% 24.49% 32.88% 21.65% 25.94% -
ROE 4.23% 3.07% 2.67% 2.06% 6.51% 1.21% 3.62% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 44.14 38.18 36.85 24.26 55.86 14.88 36.70 13.10%
EPS 13.34 9.32 7.85 5.94 18.37 3.22 9.52 25.24%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 3.15 3.04 2.94 2.88 2.82 2.66 2.63 12.79%
Adjusted Per Share Value based on latest NOSH - 134,932
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 15.62 13.50 13.03 8.58 19.77 5.26 11.36 23.67%
EPS 4.72 3.30 2.78 2.10 6.50 1.14 2.95 36.83%
DPS 0.00 0.00 0.00 0.00 1.06 0.00 0.00 -
NAPS 1.1144 1.0752 1.0398 1.0185 0.9978 0.9408 0.814 23.31%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.25 1.26 1.37 1.47 1.80 1.98 2.22 -
P/RPS 2.83 3.30 3.72 6.06 3.22 13.31 6.05 -39.76%
P/EPS 9.37 13.52 17.45 24.75 9.80 61.49 23.32 -45.57%
EY 10.67 7.40 5.73 4.04 10.21 1.63 4.29 83.67%
DY 0.00 0.00 0.00 0.00 1.67 0.00 0.00 -
P/NAPS 0.40 0.41 0.47 0.51 0.64 0.74 0.84 -39.04%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 24/08/05 19/05/05 28/02/05 25/11/04 25/08/04 21/05/04 24/02/04 -
Price 1.26 1.21 1.34 1.42 1.60 1.75 2.19 -
P/RPS 2.85 3.17 3.64 5.85 2.86 11.76 5.97 -38.94%
P/EPS 9.45 12.98 17.07 23.91 8.71 54.35 23.00 -44.76%
EY 10.59 7.70 5.86 4.18 11.48 1.84 4.35 81.06%
DY 0.00 0.00 0.00 0.00 1.87 0.00 0.00 -
P/NAPS 0.40 0.40 0.46 0.49 0.57 0.66 0.83 -38.55%

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