[PLENITU] QoQ TTM Result on 30-Sep-2012 [#1]

Stock
[PLENITU] PLENITUDE BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -16.85%
YoY- -31.12%
Quarter Report
Latest QR
Upcoming QR
PLENITU's Result
PLENITU's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 208,547 131,954 122,518 168,045 205,959 239,560 286,801 -19.15%
PBT 102,202 63,670 60,757 81,854 97,629 102,237 119,155 -9.73%
Tax -24,410 -17,955 -17,067 -21,698 -25,283 -26,446 -31,173 -15.05%
NP 77,792 45,715 43,690 60,156 72,346 75,791 87,982 -7.88%
-
NP to SH 77,792 45,715 43,690 60,156 72,346 75,791 87,982 -7.88%
-
Tax Rate 23.88% 28.20% 28.09% 26.51% 25.90% 25.87% 26.16% -
Total Cost 130,755 86,239 78,828 107,889 133,613 163,769 198,819 -24.39%
-
Net Worth 911,244 863,970 847,660 869,100 850,906 821,448 816,138 7.63%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 911,244 863,970 847,660 869,100 850,906 821,448 816,138 7.63%
NOSH 270,398 271,688 270,818 275,904 271,855 268,447 270,244 0.03%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 37.30% 34.64% 35.66% 35.80% 35.13% 31.64% 30.68% -
ROE 8.54% 5.29% 5.15% 6.92% 8.50% 9.23% 10.78% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 77.13 48.57 45.24 60.91 75.76 89.24 106.13 -19.18%
EPS 28.77 16.83 16.13 21.80 26.61 28.23 32.56 -7.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.37 3.18 3.13 3.15 3.13 3.06 3.02 7.59%
Adjusted Per Share Value based on latest NOSH - 275,904
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 54.66 34.59 32.11 44.04 53.98 62.79 75.17 -19.15%
EPS 20.39 11.98 11.45 15.77 18.96 19.86 23.06 -7.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3884 2.2645 2.2217 2.2779 2.2302 2.153 2.1391 7.63%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.14 1.95 1.83 1.84 1.86 2.04 1.95 -
P/RPS 2.77 4.01 4.05 3.02 2.46 2.29 1.84 31.38%
P/EPS 7.44 11.59 11.34 8.44 6.99 7.23 5.99 15.56%
EY 13.44 8.63 8.82 11.85 14.31 13.84 16.70 -13.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.61 0.58 0.58 0.59 0.67 0.65 -1.02%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 22/05/13 26/02/13 29/11/12 29/08/12 16/05/12 23/02/12 -
Price 1.97 2.34 1.76 1.85 1.93 1.90 2.11 -
P/RPS 2.55 4.82 3.89 3.04 2.55 2.13 1.99 17.99%
P/EPS 6.85 13.91 10.91 8.49 7.25 6.73 6.48 3.77%
EY 14.60 7.19 9.17 11.79 13.79 14.86 15.43 -3.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.74 0.56 0.59 0.62 0.62 0.70 -11.79%

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