[PLENITU] QoQ TTM Result on 31-Dec-2012 [#2]

Stock
[PLENITU] PLENITUDE BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -27.37%
YoY- -50.34%
Quarter Report
Latest QR
Upcoming QR
PLENITU's Result
PLENITU's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 260,237 208,547 131,954 122,518 168,045 205,959 239,560 5.66%
PBT 127,272 102,202 63,670 60,757 81,854 97,629 102,237 15.70%
Tax -29,160 -24,410 -17,955 -17,067 -21,698 -25,283 -26,446 6.72%
NP 98,112 77,792 45,715 43,690 60,156 72,346 75,791 18.75%
-
NP to SH 98,112 77,792 45,715 43,690 60,156 72,346 75,791 18.75%
-
Tax Rate 22.91% 23.88% 28.20% 28.09% 26.51% 25.90% 25.87% -
Total Cost 162,125 130,755 86,239 78,828 107,889 133,613 163,769 -0.66%
-
Net Worth 931,489 911,244 863,970 847,660 869,100 850,906 821,448 8.73%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 931,489 911,244 863,970 847,660 869,100 850,906 821,448 8.73%
NOSH 269,216 270,398 271,688 270,818 275,904 271,855 268,447 0.19%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 37.70% 37.30% 34.64% 35.66% 35.80% 35.13% 31.64% -
ROE 10.53% 8.54% 5.29% 5.15% 6.92% 8.50% 9.23% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 96.66 77.13 48.57 45.24 60.91 75.76 89.24 5.46%
EPS 36.44 28.77 16.83 16.13 21.80 26.61 28.23 18.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.46 3.37 3.18 3.13 3.15 3.13 3.06 8.52%
Adjusted Per Share Value based on latest NOSH - 270,818
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 68.21 54.66 34.59 32.11 44.04 53.98 62.79 5.66%
EPS 25.72 20.39 11.98 11.45 15.77 18.96 19.86 18.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4414 2.3884 2.2645 2.2217 2.2779 2.2302 2.153 8.73%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.29 2.14 1.95 1.83 1.84 1.86 2.04 -
P/RPS 2.37 2.77 4.01 4.05 3.02 2.46 2.29 2.31%
P/EPS 6.28 7.44 11.59 11.34 8.44 6.99 7.23 -8.95%
EY 15.91 13.44 8.63 8.82 11.85 14.31 13.84 9.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.64 0.61 0.58 0.58 0.59 0.67 -0.99%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 18/11/13 28/08/13 22/05/13 26/02/13 29/11/12 29/08/12 16/05/12 -
Price 2.53 1.97 2.34 1.76 1.85 1.93 1.90 -
P/RPS 2.62 2.55 4.82 3.89 3.04 2.55 2.13 14.78%
P/EPS 6.94 6.85 13.91 10.91 8.49 7.25 6.73 2.06%
EY 14.40 14.60 7.19 9.17 11.79 13.79 14.86 -2.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.58 0.74 0.56 0.59 0.62 0.62 11.49%

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