[PLENITU] QoQ TTM Result on 30-Sep-2013 [#1]

Stock
[PLENITU] PLENITUDE BHD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 26.12%
YoY- 63.1%
Quarter Report
Latest QR
Upcoming QR
PLENITU's Result
PLENITU's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 309,887 343,140 310,698 260,237 208,547 131,954 122,518 85.95%
PBT 116,917 161,167 148,489 127,272 102,202 63,670 60,757 54.89%
Tax -29,271 -34,641 -32,881 -29,160 -24,410 -17,955 -17,067 43.42%
NP 87,646 126,526 115,608 98,112 77,792 45,715 43,690 59.26%
-
NP to SH 87,646 126,526 115,608 98,112 77,792 45,715 43,690 59.26%
-
Tax Rate 25.04% 21.49% 22.14% 22.91% 23.88% 28.20% 28.09% -
Total Cost 222,241 216,614 195,090 162,125 130,755 86,239 78,828 99.94%
-
Net Worth 986,287 966,127 944,035 931,489 911,244 863,970 847,660 10.65%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 986,287 966,127 944,035 931,489 911,244 863,970 847,660 10.65%
NOSH 271,704 269,116 269,724 269,216 270,398 271,688 270,818 0.21%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 28.28% 36.87% 37.21% 37.70% 37.30% 34.64% 35.66% -
ROE 8.89% 13.10% 12.25% 10.53% 8.54% 5.29% 5.15% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 114.05 127.51 115.19 96.66 77.13 48.57 45.24 85.54%
EPS 32.26 47.02 42.86 36.44 28.77 16.83 16.13 58.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.63 3.59 3.50 3.46 3.37 3.18 3.13 10.41%
Adjusted Per Share Value based on latest NOSH - 269,216
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 81.22 89.94 81.43 68.21 54.66 34.59 32.11 85.96%
EPS 22.97 33.16 30.30 25.72 20.39 11.98 11.45 59.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5851 2.5322 2.4743 2.4414 2.3884 2.2645 2.2217 10.65%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.79 2.60 2.59 2.29 2.14 1.95 1.83 -
P/RPS 2.45 2.04 2.25 2.37 2.77 4.01 4.05 -28.53%
P/EPS 8.65 5.53 6.04 6.28 7.44 11.59 11.34 -16.55%
EY 11.56 18.08 16.55 15.91 13.44 8.63 8.82 19.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.72 0.74 0.66 0.64 0.61 0.58 20.85%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 22/05/14 27/02/14 18/11/13 28/08/13 22/05/13 26/02/13 -
Price 3.40 2.88 2.59 2.53 1.97 2.34 1.76 -
P/RPS 2.98 2.26 2.25 2.62 2.55 4.82 3.89 -16.31%
P/EPS 10.54 6.13 6.04 6.94 6.85 13.91 10.91 -2.28%
EY 9.49 16.32 16.55 14.40 14.60 7.19 9.17 2.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.80 0.74 0.73 0.58 0.74 0.56 41.37%

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