[PLENITU] QoQ Quarter Result on 30-Sep-2013 [#1]

Stock
[PLENITU] PLENITUDE BHD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -48.63%
YoY- 350.71%
Quarter Report
Latest QR
Upcoming QR
PLENITU's Result
PLENITU's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 85,662 72,703 79,050 72,472 118,915 40,261 28,589 108.25%
PBT 18,612 29,807 34,364 34,134 62,862 17,129 13,147 26.15%
Tax -6,657 -6,663 -7,931 -8,020 -12,027 -4,903 -4,210 35.84%
NP 11,955 23,144 26,433 26,114 50,835 12,226 8,937 21.47%
-
NP to SH 11,955 23,144 26,433 26,114 50,835 12,226 8,937 21.47%
-
Tax Rate 35.77% 22.35% 23.08% 23.50% 19.13% 28.62% 32.02% -
Total Cost 73,707 49,559 52,617 46,358 68,080 28,035 19,652 141.98%
-
Net Worth 986,287 966,127 944,035 931,489 911,244 863,970 847,660 10.65%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 986,287 966,127 944,035 931,489 911,244 863,970 847,660 10.65%
NOSH 271,704 269,116 269,724 269,216 270,398 271,688 270,818 0.21%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 13.96% 31.83% 33.44% 36.03% 42.75% 30.37% 31.26% -
ROE 1.21% 2.40% 2.80% 2.80% 5.58% 1.42% 1.05% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 31.53 27.02 29.31 26.92 43.98 14.82 10.56 107.76%
EPS 4.40 8.60 9.80 9.70 18.80 4.50 3.30 21.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.63 3.59 3.50 3.46 3.37 3.18 3.13 10.41%
Adjusted Per Share Value based on latest NOSH - 269,216
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 22.45 19.06 20.72 18.99 31.17 10.55 7.49 108.30%
EPS 3.13 6.07 6.93 6.84 13.32 3.20 2.34 21.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5851 2.5322 2.4743 2.4414 2.3884 2.2645 2.2217 10.65%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.79 2.60 2.59 2.29 2.14 1.95 1.83 -
P/RPS 8.85 9.62 8.84 8.51 4.87 13.16 17.34 -36.21%
P/EPS 63.41 30.23 26.43 23.61 11.38 43.33 55.45 9.38%
EY 1.58 3.31 3.78 4.24 8.79 2.31 1.80 -8.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.72 0.74 0.66 0.64 0.61 0.58 20.85%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 22/05/14 27/02/14 18/11/13 28/08/13 22/05/13 26/02/13 -
Price 3.40 2.88 2.59 2.53 1.97 2.34 1.76 -
P/RPS 10.78 10.66 8.84 9.40 4.48 15.79 16.67 -25.27%
P/EPS 77.27 33.49 26.43 26.08 10.48 52.00 53.33 28.13%
EY 1.29 2.99 3.78 3.83 9.54 1.92 1.88 -22.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.80 0.74 0.73 0.58 0.74 0.56 41.37%

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