[PLENITU] QoQ Quarter Result on 31-Dec-2012 [#2]

Stock
[PLENITU] PLENITUDE BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 54.25%
YoY- -64.82%
Quarter Report
Latest QR
Upcoming QR
PLENITU's Result
PLENITU's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 72,472 118,915 40,261 28,589 20,782 42,322 30,825 76.71%
PBT 34,134 62,862 17,129 13,147 9,064 24,330 14,216 79.21%
Tax -8,020 -12,027 -4,903 -4,210 -3,270 -5,572 -4,015 58.54%
NP 26,114 50,835 12,226 8,937 5,794 18,758 10,201 87.02%
-
NP to SH 26,114 50,835 12,226 8,937 5,794 18,758 10,201 87.02%
-
Tax Rate 23.50% 19.13% 28.62% 32.02% 36.08% 22.90% 28.24% -
Total Cost 46,358 68,080 28,035 19,652 14,988 23,564 20,624 71.50%
-
Net Worth 931,489 911,244 863,970 847,660 869,100 850,906 821,448 8.73%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 931,489 911,244 863,970 847,660 869,100 850,906 821,448 8.73%
NOSH 269,216 270,398 271,688 270,818 275,904 271,855 268,447 0.19%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 36.03% 42.75% 30.37% 31.26% 27.88% 44.32% 33.09% -
ROE 2.80% 5.58% 1.42% 1.05% 0.67% 2.20% 1.24% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 26.92 43.98 14.82 10.56 7.53 15.57 11.48 76.41%
EPS 9.70 18.80 4.50 3.30 2.10 6.90 3.80 86.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.46 3.37 3.18 3.13 3.15 3.13 3.06 8.52%
Adjusted Per Share Value based on latest NOSH - 270,818
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 18.99 31.17 10.55 7.49 5.45 11.09 8.08 76.67%
EPS 6.84 13.32 3.20 2.34 1.52 4.92 2.67 87.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4414 2.3884 2.2645 2.2217 2.2779 2.2302 2.153 8.73%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.29 2.14 1.95 1.83 1.84 1.86 2.04 -
P/RPS 8.51 4.87 13.16 17.34 24.43 11.95 17.77 -38.76%
P/EPS 23.61 11.38 43.33 55.45 87.62 26.96 53.68 -42.13%
EY 4.24 8.79 2.31 1.80 1.14 3.71 1.86 73.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.64 0.61 0.58 0.58 0.59 0.67 -0.99%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 18/11/13 28/08/13 22/05/13 26/02/13 29/11/12 29/08/12 16/05/12 -
Price 2.53 1.97 2.34 1.76 1.85 1.93 1.90 -
P/RPS 9.40 4.48 15.79 16.67 24.56 12.40 16.55 -31.39%
P/EPS 26.08 10.48 52.00 53.33 88.10 27.97 50.00 -35.17%
EY 3.83 9.54 1.92 1.88 1.14 3.58 2.00 54.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.58 0.74 0.56 0.59 0.62 0.62 11.49%

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