[PLENITU] QoQ TTM Result on 31-Dec-2011 [#2]

Stock
[PLENITU] PLENITUDE BHD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 0.74%
YoY- -6.72%
Quarter Report
Latest QR
Upcoming QR
PLENITU's Result
PLENITU's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 168,045 205,959 239,560 286,801 299,502 317,886 349,549 -38.54%
PBT 81,854 97,629 102,237 119,155 118,904 121,842 128,755 -26.00%
Tax -21,698 -25,283 -26,446 -31,173 -31,568 -32,244 -33,760 -25.46%
NP 60,156 72,346 75,791 87,982 87,336 89,598 94,995 -26.19%
-
NP to SH 60,156 72,346 75,791 87,982 87,336 89,598 94,995 -26.19%
-
Tax Rate 26.51% 25.90% 25.87% 26.16% 26.55% 26.46% 26.22% -
Total Cost 107,889 133,613 163,769 198,819 212,166 228,288 254,554 -43.48%
-
Net Worth 869,100 850,906 821,448 816,138 799,885 787,935 763,486 8.99%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - 8,072 28,318 8,072 -
Div Payout % - - - - 9.24% 31.61% 8.50% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 869,100 850,906 821,448 816,138 799,885 787,935 763,486 8.99%
NOSH 275,904 271,855 268,447 270,244 268,417 270,768 269,783 1.50%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 35.80% 35.13% 31.64% 30.68% 29.16% 28.19% 27.18% -
ROE 6.92% 8.50% 9.23% 10.78% 10.92% 11.37% 12.44% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 60.91 75.76 89.24 106.13 111.58 117.40 129.57 -39.45%
EPS 21.80 26.61 28.23 32.56 32.54 33.09 35.21 -27.29%
DPS 0.00 0.00 0.00 0.00 3.00 10.46 2.99 -
NAPS 3.15 3.13 3.06 3.02 2.98 2.91 2.83 7.38%
Adjusted Per Share Value based on latest NOSH - 270,244
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 44.04 53.98 62.79 75.17 78.50 83.32 91.62 -38.55%
EPS 15.77 18.96 19.86 23.06 22.89 23.48 24.90 -26.18%
DPS 0.00 0.00 0.00 0.00 2.12 7.42 2.12 -
NAPS 2.2779 2.2302 2.153 2.1391 2.0965 2.0652 2.0011 8.99%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.84 1.86 2.04 1.95 1.80 2.09 2.07 -
P/RPS 3.02 2.46 2.29 1.84 1.61 1.78 1.60 52.55%
P/EPS 8.44 6.99 7.23 5.99 5.53 6.32 5.88 27.16%
EY 11.85 14.31 13.84 16.70 18.08 15.83 17.01 -21.36%
DY 0.00 0.00 0.00 0.00 1.67 5.00 1.45 -
P/NAPS 0.58 0.59 0.67 0.65 0.60 0.72 0.73 -14.18%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 29/11/12 29/08/12 16/05/12 23/02/12 21/11/11 23/08/11 27/05/11 -
Price 1.85 1.93 1.90 2.11 1.95 1.92 2.04 -
P/RPS 3.04 2.55 2.13 1.99 1.75 1.64 1.57 55.16%
P/EPS 8.49 7.25 6.73 6.48 5.99 5.80 5.79 28.97%
EY 11.79 13.79 14.86 15.43 16.69 17.23 17.26 -22.38%
DY 0.00 0.00 0.00 0.00 1.54 5.45 1.47 -
P/NAPS 0.59 0.62 0.62 0.70 0.65 0.66 0.72 -12.40%

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