[PLENITU] QoQ TTM Result on 31-Mar-2005 [#3]

Stock
[PLENITU] PLENITUDE BHD
Announcement Date
19-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- 17.24%
YoY- 146.59%
Quarter Report
Latest QR
Upcoming QR
PLENITU's Result
PLENITU's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 212,523 212,326 193,558 209,390 177,940 171,559 174,408 14.04%
PBT 77,751 75,614 70,143 81,418 68,251 67,886 66,603 10.83%
Tax -23,170 -22,191 -20,952 -25,435 -20,501 -19,487 -19,102 13.69%
NP 54,581 53,423 49,191 55,983 47,750 48,399 47,501 9.67%
-
NP to SH 54,581 53,423 49,191 55,983 47,750 48,399 47,501 9.67%
-
Tax Rate 29.80% 29.35% 29.87% 31.24% 30.04% 28.71% 28.68% -
Total Cost 157,942 158,903 144,367 153,407 130,190 123,160 126,907 15.65%
-
Net Worth 445,443 437,221 425,179 410,236 396,731 388,606 380,676 11.01%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - 4,049 4,049 4,049 4,049 -
Div Payout % - - - 7.23% 8.48% 8.37% 8.53% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 445,443 437,221 425,179 410,236 396,731 388,606 380,676 11.01%
NOSH 134,982 134,945 134,977 134,946 134,942 134,932 134,991 -0.00%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 25.68% 25.16% 25.41% 26.74% 26.83% 28.21% 27.24% -
ROE 12.25% 12.22% 11.57% 13.65% 12.04% 12.45% 12.48% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 157.44 157.34 143.40 155.17 131.86 127.14 129.20 14.04%
EPS 40.44 39.59 36.44 41.49 35.39 35.87 35.19 9.68%
DPS 0.00 0.00 0.00 3.00 3.00 3.00 3.00 -
NAPS 3.30 3.24 3.15 3.04 2.94 2.88 2.82 11.01%
Adjusted Per Share Value based on latest NOSH - 134,946
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 55.70 55.65 50.73 54.88 46.64 44.97 45.71 14.04%
EPS 14.31 14.00 12.89 14.67 12.52 12.69 12.45 9.69%
DPS 0.00 0.00 0.00 1.06 1.06 1.06 1.06 -
NAPS 1.1675 1.146 1.1144 1.0752 1.0398 1.0185 0.9978 11.00%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.23 1.18 1.25 1.26 1.37 1.47 1.80 -
P/RPS 0.78 0.75 0.87 0.81 1.04 1.16 1.39 -31.89%
P/EPS 3.04 2.98 3.43 3.04 3.87 4.10 5.12 -29.28%
EY 32.87 33.55 29.16 32.92 25.83 24.40 19.55 41.26%
DY 0.00 0.00 0.00 2.38 2.19 2.04 1.67 -
P/NAPS 0.37 0.36 0.40 0.41 0.47 0.51 0.64 -30.53%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 17/11/05 24/08/05 19/05/05 28/02/05 25/11/04 25/08/04 -
Price 1.33 1.20 1.26 1.21 1.34 1.42 1.60 -
P/RPS 0.84 0.76 0.88 0.78 1.02 1.12 1.24 -22.81%
P/EPS 3.29 3.03 3.46 2.92 3.79 3.96 4.55 -19.39%
EY 30.40 32.99 28.92 34.29 26.41 25.26 21.99 24.02%
DY 0.00 0.00 0.00 2.48 2.24 2.11 1.87 -
P/NAPS 0.40 0.37 0.40 0.40 0.46 0.49 0.57 -20.98%

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