[PLENITU] QoQ TTM Result on 30-Jun-2012 [#4]

Stock
[PLENITU] PLENITUDE BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- -4.55%
YoY- -19.25%
Quarter Report
Latest QR
Upcoming QR
PLENITU's Result
PLENITU's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 131,954 122,518 168,045 205,959 239,560 286,801 299,502 -42.07%
PBT 63,670 60,757 81,854 97,629 102,237 119,155 118,904 -34.03%
Tax -17,955 -17,067 -21,698 -25,283 -26,446 -31,173 -31,568 -31.32%
NP 45,715 43,690 60,156 72,346 75,791 87,982 87,336 -35.02%
-
NP to SH 45,715 43,690 60,156 72,346 75,791 87,982 87,336 -35.02%
-
Tax Rate 28.20% 28.09% 26.51% 25.90% 25.87% 26.16% 26.55% -
Total Cost 86,239 78,828 107,889 133,613 163,769 198,819 212,166 -45.09%
-
Net Worth 863,970 847,660 869,100 850,906 821,448 816,138 799,885 5.26%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - 8,072 -
Div Payout % - - - - - - 9.24% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 863,970 847,660 869,100 850,906 821,448 816,138 799,885 5.26%
NOSH 271,688 270,818 275,904 271,855 268,447 270,244 268,417 0.81%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 34.64% 35.66% 35.80% 35.13% 31.64% 30.68% 29.16% -
ROE 5.29% 5.15% 6.92% 8.50% 9.23% 10.78% 10.92% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 48.57 45.24 60.91 75.76 89.24 106.13 111.58 -42.53%
EPS 16.83 16.13 21.80 26.61 28.23 32.56 32.54 -35.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 3.18 3.13 3.15 3.13 3.06 3.02 2.98 4.42%
Adjusted Per Share Value based on latest NOSH - 271,855
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 34.59 32.11 44.04 53.98 62.79 75.17 78.50 -42.06%
EPS 11.98 11.45 15.77 18.96 19.86 23.06 22.89 -35.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.12 -
NAPS 2.2645 2.2217 2.2779 2.2302 2.153 2.1391 2.0965 5.26%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.95 1.83 1.84 1.86 2.04 1.95 1.80 -
P/RPS 4.01 4.05 3.02 2.46 2.29 1.84 1.61 83.64%
P/EPS 11.59 11.34 8.44 6.99 7.23 5.99 5.53 63.69%
EY 8.63 8.82 11.85 14.31 13.84 16.70 18.08 -38.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.67 -
P/NAPS 0.61 0.58 0.58 0.59 0.67 0.65 0.60 1.10%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 22/05/13 26/02/13 29/11/12 29/08/12 16/05/12 23/02/12 21/11/11 -
Price 2.34 1.76 1.85 1.93 1.90 2.11 1.95 -
P/RPS 4.82 3.89 3.04 2.55 2.13 1.99 1.75 96.36%
P/EPS 13.91 10.91 8.49 7.25 6.73 6.48 5.99 75.27%
EY 7.19 9.17 11.79 13.79 14.86 15.43 16.69 -42.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.54 -
P/NAPS 0.74 0.56 0.59 0.62 0.62 0.70 0.65 9.02%

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