[PLENITU] QoQ Quarter Result on 30-Sep-2012 [#1]

Stock
[PLENITU] PLENITUDE BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -69.11%
YoY- -67.78%
Quarter Report
Latest QR
Upcoming QR
PLENITU's Result
PLENITU's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 118,915 40,261 28,589 20,782 42,322 30,825 74,116 37.09%
PBT 62,862 17,129 13,147 9,064 24,330 14,216 34,244 49.97%
Tax -12,027 -4,903 -4,210 -3,270 -5,572 -4,015 -8,841 22.79%
NP 50,835 12,226 8,937 5,794 18,758 10,201 25,403 58.86%
-
NP to SH 50,835 12,226 8,937 5,794 18,758 10,201 25,403 58.86%
-
Tax Rate 19.13% 28.62% 32.02% 36.08% 22.90% 28.24% 25.82% -
Total Cost 68,080 28,035 19,652 14,988 23,564 20,624 48,713 25.02%
-
Net Worth 911,244 863,970 847,660 869,100 850,906 821,448 816,138 7.63%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 911,244 863,970 847,660 869,100 850,906 821,448 816,138 7.63%
NOSH 270,398 271,688 270,818 275,904 271,855 268,447 270,244 0.03%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 42.75% 30.37% 31.26% 27.88% 44.32% 33.09% 34.27% -
ROE 5.58% 1.42% 1.05% 0.67% 2.20% 1.24% 3.11% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 43.98 14.82 10.56 7.53 15.57 11.48 27.43 37.02%
EPS 18.80 4.50 3.30 2.10 6.90 3.80 9.40 58.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.37 3.18 3.13 3.15 3.13 3.06 3.02 7.59%
Adjusted Per Share Value based on latest NOSH - 275,904
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 31.17 10.55 7.49 5.45 11.09 8.08 19.43 37.07%
EPS 13.32 3.20 2.34 1.52 4.92 2.67 6.66 58.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3884 2.2645 2.2217 2.2779 2.2302 2.153 2.1391 7.63%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.14 1.95 1.83 1.84 1.86 2.04 1.95 -
P/RPS 4.87 13.16 17.34 24.43 11.95 17.77 7.11 -22.31%
P/EPS 11.38 43.33 55.45 87.62 26.96 53.68 20.74 -33.00%
EY 8.79 2.31 1.80 1.14 3.71 1.86 4.82 49.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.61 0.58 0.58 0.59 0.67 0.65 -1.02%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 22/05/13 26/02/13 29/11/12 29/08/12 16/05/12 23/02/12 -
Price 1.97 2.34 1.76 1.85 1.93 1.90 2.11 -
P/RPS 4.48 15.79 16.67 24.56 12.40 16.55 7.69 -30.26%
P/EPS 10.48 52.00 53.33 88.10 27.97 50.00 22.45 -39.85%
EY 9.54 1.92 1.88 1.14 3.58 2.00 4.45 66.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.74 0.56 0.59 0.62 0.62 0.70 -11.79%

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