[PLENITU] QoQ TTM Result on 30-Jun-2004 [#4]

Stock
[PLENITU] PLENITUDE BHD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 109.23%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PLENITU's Result
PLENITU's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 209,390 177,940 171,559 174,408 98,997 78,924 35,583 225.59%
PBT 81,418 68,251 67,886 66,603 30,509 24,844 10,148 300.26%
Tax -25,435 -20,501 -19,487 -19,102 -7,806 -6,485 -3,031 312.41%
NP 55,983 47,750 48,399 47,501 22,703 18,359 7,117 295.02%
-
NP to SH 55,983 47,750 48,399 47,501 22,703 18,359 7,117 295.02%
-
Tax Rate 31.24% 30.04% 28.71% 28.68% 25.59% 26.10% 29.87% -
Total Cost 153,407 130,190 123,160 126,907 76,294 60,565 28,466 207.06%
-
Net Worth 410,236 396,731 388,606 380,676 358,934 310,572 291,564 25.53%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 4,049 4,049 4,049 4,049 - - - -
Div Payout % 7.23% 8.48% 8.37% 8.53% - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 410,236 396,731 388,606 380,676 358,934 310,572 291,564 25.53%
NOSH 134,946 134,942 134,932 134,991 134,937 118,088 101,237 21.09%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 26.74% 26.83% 28.21% 27.24% 22.93% 23.26% 20.00% -
ROE 13.65% 12.04% 12.45% 12.48% 6.33% 5.91% 2.44% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 155.17 131.86 127.14 129.20 73.36 66.83 35.15 168.86%
EPS 41.49 35.39 35.87 35.19 16.82 15.55 7.03 226.22%
DPS 3.00 3.00 3.00 3.00 0.00 0.00 0.00 -
NAPS 3.04 2.94 2.88 2.82 2.66 2.63 2.88 3.66%
Adjusted Per Share Value based on latest NOSH - 134,991
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 54.88 46.64 44.97 45.71 25.95 20.69 9.33 225.50%
EPS 14.67 12.52 12.69 12.45 5.95 4.81 1.87 294.31%
DPS 1.06 1.06 1.06 1.06 0.00 0.00 0.00 -
NAPS 1.0752 1.0398 1.0185 0.9978 0.9408 0.814 0.7642 25.53%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 - -
Price 1.26 1.37 1.47 1.80 1.98 2.22 0.00 -
P/RPS 0.81 1.04 1.16 1.39 2.70 3.32 0.00 -
P/EPS 3.04 3.87 4.10 5.12 11.77 14.28 0.00 -
EY 32.92 25.83 24.40 19.55 8.50 7.00 0.00 -
DY 2.38 2.19 2.04 1.67 0.00 0.00 0.00 -
P/NAPS 0.41 0.47 0.51 0.64 0.74 0.84 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 19/05/05 28/02/05 25/11/04 25/08/04 - - - -
Price 1.21 1.34 1.42 1.60 0.00 0.00 0.00 -
P/RPS 0.78 1.02 1.12 1.24 0.00 0.00 0.00 -
P/EPS 2.92 3.79 3.96 4.55 0.00 0.00 0.00 -
EY 34.29 26.41 25.26 21.99 0.00 0.00 0.00 -
DY 2.48 2.24 2.11 1.87 0.00 0.00 0.00 -
P/NAPS 0.40 0.46 0.49 0.57 0.00 0.00 0.00 -

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