[PLENITU] QoQ TTM Result on 31-Dec-2010 [#2]

Stock
[PLENITU] PLENITUDE BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 1.75%
YoY- 3.43%
Quarter Report
Latest QR
Upcoming QR
PLENITU's Result
PLENITU's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 299,502 317,886 349,549 346,284 368,842 349,713 308,813 -2.01%
PBT 118,904 121,842 128,755 128,259 125,348 113,550 110,312 5.12%
Tax -31,568 -32,244 -33,760 -33,942 -32,656 -29,359 -28,116 8.01%
NP 87,336 89,598 94,995 94,317 92,692 84,191 82,196 4.12%
-
NP to SH 87,336 89,598 94,995 94,317 92,692 84,191 82,196 4.12%
-
Tax Rate 26.55% 26.46% 26.22% 26.46% 26.05% 25.86% 25.49% -
Total Cost 212,166 228,288 254,554 251,967 276,150 265,522 226,617 -4.29%
-
Net Worth 799,885 787,935 763,486 748,091 674,866 675,122 675,186 11.95%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 8,072 28,318 8,072 8,072 - - - -
Div Payout % 9.24% 31.61% 8.50% 8.56% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 799,885 787,935 763,486 748,091 674,866 675,122 675,186 11.95%
NOSH 268,417 270,768 269,783 269,097 134,973 135,024 135,037 58.02%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 29.16% 28.19% 27.18% 27.24% 25.13% 24.07% 26.62% -
ROE 10.92% 11.37% 12.44% 12.61% 13.73% 12.47% 12.17% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 111.58 117.40 129.57 128.68 273.27 259.00 228.69 -37.99%
EPS 32.54 33.09 35.21 35.05 68.67 62.35 60.87 -34.10%
DPS 3.00 10.46 2.99 3.00 0.00 0.00 0.00 -
NAPS 2.98 2.91 2.83 2.78 5.00 5.00 5.00 -29.15%
Adjusted Per Share Value based on latest NOSH - 269,097
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 78.50 83.32 91.62 90.76 96.67 91.66 80.94 -2.01%
EPS 22.89 23.48 24.90 24.72 24.29 22.07 21.54 4.13%
DPS 2.12 7.42 2.12 2.12 0.00 0.00 0.00 -
NAPS 2.0965 2.0652 2.0011 1.9607 1.7688 1.7695 1.7697 11.94%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.80 2.09 2.07 2.15 2.36 1.50 1.48 -
P/RPS 1.61 1.78 1.60 1.67 0.86 0.58 0.65 82.96%
P/EPS 5.53 6.32 5.88 6.13 3.44 2.41 2.43 72.92%
EY 18.08 15.83 17.01 16.30 29.10 41.57 41.13 -42.15%
DY 1.67 5.00 1.45 1.40 0.00 0.00 0.00 -
P/NAPS 0.60 0.72 0.73 0.77 0.47 0.30 0.30 58.67%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 21/11/11 23/08/11 27/05/11 23/02/11 22/11/10 23/08/10 27/05/10 -
Price 1.95 1.92 2.04 2.20 2.19 1.79 1.43 -
P/RPS 1.75 1.64 1.57 1.71 0.80 0.69 0.63 97.48%
P/EPS 5.99 5.80 5.79 6.28 3.19 2.87 2.35 86.49%
EY 16.69 17.23 17.26 15.93 31.36 34.83 42.57 -46.40%
DY 1.54 5.45 1.47 1.36 0.00 0.00 0.00 -
P/NAPS 0.65 0.66 0.72 0.79 0.44 0.36 0.29 71.18%

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