[PLENITU] QoQ TTM Result on 30-Sep-2011 [#1]

Stock
[PLENITU] PLENITUDE BHD
Announcement Date
21-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -2.52%
YoY- -5.78%
Quarter Report
Latest QR
Upcoming QR
PLENITU's Result
PLENITU's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 205,959 239,560 286,801 299,502 317,886 349,549 346,284 -29.29%
PBT 97,629 102,237 119,155 118,904 121,842 128,755 128,259 -16.64%
Tax -25,283 -26,446 -31,173 -31,568 -32,244 -33,760 -33,942 -17.84%
NP 72,346 75,791 87,982 87,336 89,598 94,995 94,317 -16.21%
-
NP to SH 72,346 75,791 87,982 87,336 89,598 94,995 94,317 -16.21%
-
Tax Rate 25.90% 25.87% 26.16% 26.55% 26.46% 26.22% 26.46% -
Total Cost 133,613 163,769 198,819 212,166 228,288 254,554 251,967 -34.51%
-
Net Worth 850,906 821,448 816,138 799,885 787,935 763,486 748,091 8.97%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - 8,072 28,318 8,072 8,072 -
Div Payout % - - - 9.24% 31.61% 8.50% 8.56% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 850,906 821,448 816,138 799,885 787,935 763,486 748,091 8.97%
NOSH 271,855 268,447 270,244 268,417 270,768 269,783 269,097 0.68%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 35.13% 31.64% 30.68% 29.16% 28.19% 27.18% 27.24% -
ROE 8.50% 9.23% 10.78% 10.92% 11.37% 12.44% 12.61% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 75.76 89.24 106.13 111.58 117.40 129.57 128.68 -29.77%
EPS 26.61 28.23 32.56 32.54 33.09 35.21 35.05 -16.79%
DPS 0.00 0.00 0.00 3.00 10.46 2.99 3.00 -
NAPS 3.13 3.06 3.02 2.98 2.91 2.83 2.78 8.23%
Adjusted Per Share Value based on latest NOSH - 268,417
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 53.98 62.79 75.17 78.50 83.32 91.62 90.76 -29.29%
EPS 18.96 19.86 23.06 22.89 23.48 24.90 24.72 -16.22%
DPS 0.00 0.00 0.00 2.12 7.42 2.12 2.12 -
NAPS 2.2302 2.153 2.1391 2.0965 2.0652 2.0011 1.9607 8.97%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.86 2.04 1.95 1.80 2.09 2.07 2.15 -
P/RPS 2.46 2.29 1.84 1.61 1.78 1.60 1.67 29.49%
P/EPS 6.99 7.23 5.99 5.53 6.32 5.88 6.13 9.15%
EY 14.31 13.84 16.70 18.08 15.83 17.01 16.30 -8.32%
DY 0.00 0.00 0.00 1.67 5.00 1.45 1.40 -
P/NAPS 0.59 0.67 0.65 0.60 0.72 0.73 0.77 -16.27%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 16/05/12 23/02/12 21/11/11 23/08/11 27/05/11 23/02/11 -
Price 1.93 1.90 2.11 1.95 1.92 2.04 2.20 -
P/RPS 2.55 2.13 1.99 1.75 1.64 1.57 1.71 30.55%
P/EPS 7.25 6.73 6.48 5.99 5.80 5.79 6.28 10.05%
EY 13.79 14.86 15.43 16.69 17.23 17.26 15.93 -9.17%
DY 0.00 0.00 0.00 1.54 5.45 1.47 1.36 -
P/NAPS 0.62 0.62 0.70 0.65 0.66 0.72 0.79 -14.92%

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