[PLENITU] QoQ TTM Result on 31-Dec-2009 [#2]

Stock
[PLENITU] PLENITUDE BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 16.5%
YoY- 23.34%
Quarter Report
Latest QR
Upcoming QR
PLENITU's Result
PLENITU's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 368,842 349,713 308,813 346,014 272,854 282,756 345,687 4.41%
PBT 125,348 113,550 110,312 123,646 106,474 109,259 110,123 9.00%
Tax -32,656 -29,359 -28,116 -32,455 -28,196 -29,477 -31,438 2.56%
NP 92,692 84,191 82,196 91,191 78,278 79,782 78,685 11.52%
-
NP to SH 92,692 84,191 82,196 91,191 78,278 79,782 78,685 11.52%
-
Tax Rate 26.05% 25.86% 25.49% 26.25% 26.48% 26.98% 28.55% -
Total Cost 276,150 265,522 226,617 254,823 194,576 202,974 267,002 2.26%
-
Net Worth 674,866 675,122 675,186 675,189 666,900 654,609 629,028 4.79%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 674,866 675,122 675,186 675,189 666,900 654,609 629,028 4.79%
NOSH 134,973 135,024 135,037 135,037 135,000 134,971 134,984 -0.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 25.13% 24.07% 26.62% 26.35% 28.69% 28.22% 22.76% -
ROE 13.73% 12.47% 12.17% 13.51% 11.74% 12.19% 12.51% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 273.27 259.00 228.69 256.23 202.11 209.49 256.09 4.41%
EPS 68.67 62.35 60.87 67.53 57.98 59.11 58.29 11.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.00 5.00 5.00 5.00 4.94 4.85 4.66 4.80%
Adjusted Per Share Value based on latest NOSH - 135,037
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 96.67 91.66 80.94 90.69 71.52 74.11 90.60 4.41%
EPS 24.29 22.07 21.54 23.90 20.52 20.91 20.62 11.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7688 1.7695 1.7697 1.7697 1.7479 1.7157 1.6487 4.79%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.36 1.50 1.48 1.32 1.42 1.20 0.88 -
P/RPS 0.86 0.58 0.65 0.52 0.70 0.57 0.34 85.53%
P/EPS 3.44 2.41 2.43 1.95 2.45 2.03 1.51 73.04%
EY 29.10 41.57 41.13 51.16 40.83 49.26 66.24 -42.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.30 0.30 0.26 0.29 0.25 0.19 82.80%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 22/11/10 23/08/10 27/05/10 23/02/10 19/11/09 28/08/09 29/05/09 -
Price 2.19 1.79 1.43 1.35 1.38 1.37 1.12 -
P/RPS 0.80 0.69 0.63 0.53 0.68 0.65 0.44 48.91%
P/EPS 3.19 2.87 2.35 2.00 2.38 2.32 1.92 40.23%
EY 31.36 34.83 42.57 50.02 42.02 43.15 52.05 -28.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.36 0.29 0.27 0.28 0.28 0.24 49.73%

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