[PLENITU] QoQ TTM Result on 31-Dec-2013 [#2]

Stock
[PLENITU] PLENITUDE BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 17.83%
YoY- 164.61%
Quarter Report
Latest QR
Upcoming QR
PLENITU's Result
PLENITU's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 299,752 309,887 343,140 310,698 260,237 208,547 131,954 72.72%
PBT 112,873 116,917 161,167 148,489 127,272 102,202 63,670 46.42%
Tax -29,603 -29,271 -34,641 -32,881 -29,160 -24,410 -17,955 39.51%
NP 83,270 87,646 126,526 115,608 98,112 77,792 45,715 49.09%
-
NP to SH 83,270 87,646 126,526 115,608 98,112 77,792 45,715 49.09%
-
Tax Rate 26.23% 25.04% 21.49% 22.14% 22.91% 23.88% 28.20% -
Total Cost 216,482 222,241 216,614 195,090 162,125 130,755 86,239 84.60%
-
Net Worth 995,654 986,287 966,127 944,035 931,489 911,244 863,970 9.90%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 995,654 986,287 966,127 944,035 931,489 911,244 863,970 9.90%
NOSH 268,370 271,704 269,116 269,724 269,216 270,398 271,688 -0.81%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 27.78% 28.28% 36.87% 37.21% 37.70% 37.30% 34.64% -
ROE 8.36% 8.89% 13.10% 12.25% 10.53% 8.54% 5.29% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 111.69 114.05 127.51 115.19 96.66 77.13 48.57 74.13%
EPS 31.03 32.26 47.02 42.86 36.44 28.77 16.83 50.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.71 3.63 3.59 3.50 3.46 3.37 3.18 10.81%
Adjusted Per Share Value based on latest NOSH - 269,724
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 78.57 81.22 89.94 81.43 68.21 54.66 34.59 72.71%
EPS 21.83 22.97 33.16 30.30 25.72 20.39 11.98 49.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6096 2.5851 2.5322 2.4743 2.4414 2.3884 2.2645 9.90%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 3.04 2.79 2.60 2.59 2.29 2.14 1.95 -
P/RPS 2.72 2.45 2.04 2.25 2.37 2.77 4.01 -22.78%
P/EPS 9.80 8.65 5.53 6.04 6.28 7.44 11.59 -10.57%
EY 10.21 11.56 18.08 16.55 15.91 13.44 8.63 11.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.77 0.72 0.74 0.66 0.64 0.61 21.78%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 18/11/14 28/08/14 22/05/14 27/02/14 18/11/13 28/08/13 22/05/13 -
Price 2.64 3.40 2.88 2.59 2.53 1.97 2.34 -
P/RPS 2.36 2.98 2.26 2.25 2.62 2.55 4.82 -37.85%
P/EPS 8.51 10.54 6.13 6.04 6.94 6.85 13.91 -27.91%
EY 11.75 9.49 16.32 16.55 14.40 14.60 7.19 38.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.94 0.80 0.74 0.73 0.58 0.74 -2.71%

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