[PLENITU] QoQ Quarter Result on 31-Mar-2013 [#3]

Stock
[PLENITU] PLENITUDE BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 36.8%
YoY- 19.85%
Quarter Report
Latest QR
Upcoming QR
PLENITU's Result
PLENITU's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 79,050 72,472 118,915 40,261 28,589 20,782 42,322 51.49%
PBT 34,364 34,134 62,862 17,129 13,147 9,064 24,330 25.80%
Tax -7,931 -8,020 -12,027 -4,903 -4,210 -3,270 -5,572 26.45%
NP 26,433 26,114 50,835 12,226 8,937 5,794 18,758 25.61%
-
NP to SH 26,433 26,114 50,835 12,226 8,937 5,794 18,758 25.61%
-
Tax Rate 23.08% 23.50% 19.13% 28.62% 32.02% 36.08% 22.90% -
Total Cost 52,617 46,358 68,080 28,035 19,652 14,988 23,564 70.58%
-
Net Worth 944,035 931,489 911,244 863,970 847,660 869,100 850,906 7.14%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 944,035 931,489 911,244 863,970 847,660 869,100 850,906 7.14%
NOSH 269,724 269,216 270,398 271,688 270,818 275,904 271,855 -0.52%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 33.44% 36.03% 42.75% 30.37% 31.26% 27.88% 44.32% -
ROE 2.80% 2.80% 5.58% 1.42% 1.05% 0.67% 2.20% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 29.31 26.92 43.98 14.82 10.56 7.53 15.57 52.28%
EPS 9.80 9.70 18.80 4.50 3.30 2.10 6.90 26.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.50 3.46 3.37 3.18 3.13 3.15 3.13 7.71%
Adjusted Per Share Value based on latest NOSH - 271,688
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 20.72 18.99 31.17 10.55 7.49 5.45 11.09 51.52%
EPS 6.93 6.84 13.32 3.20 2.34 1.52 4.92 25.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4743 2.4414 2.3884 2.2645 2.2217 2.2779 2.2302 7.14%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.59 2.29 2.14 1.95 1.83 1.84 1.86 -
P/RPS 8.84 8.51 4.87 13.16 17.34 24.43 11.95 -18.16%
P/EPS 26.43 23.61 11.38 43.33 55.45 87.62 26.96 -1.31%
EY 3.78 4.24 8.79 2.31 1.80 1.14 3.71 1.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.66 0.64 0.61 0.58 0.58 0.59 16.25%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 18/11/13 28/08/13 22/05/13 26/02/13 29/11/12 29/08/12 -
Price 2.59 2.53 1.97 2.34 1.76 1.85 1.93 -
P/RPS 8.84 9.40 4.48 15.79 16.67 24.56 12.40 -20.14%
P/EPS 26.43 26.08 10.48 52.00 53.33 88.10 27.97 -3.69%
EY 3.78 3.83 9.54 1.92 1.88 1.14 3.58 3.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.73 0.58 0.74 0.56 0.59 0.62 12.48%

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