[PLENITU] QoQ TTM Result on 31-Mar-2012 [#3]

Stock
[PLENITU] PLENITUDE BHD
Announcement Date
16-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- -13.86%
YoY- -20.22%
Quarter Report
Latest QR
Upcoming QR
PLENITU's Result
PLENITU's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 122,518 168,045 205,959 239,560 286,801 299,502 317,886 -46.88%
PBT 60,757 81,854 97,629 102,237 119,155 118,904 121,842 -36.98%
Tax -17,067 -21,698 -25,283 -26,446 -31,173 -31,568 -32,244 -34.43%
NP 43,690 60,156 72,346 75,791 87,982 87,336 89,598 -37.91%
-
NP to SH 43,690 60,156 72,346 75,791 87,982 87,336 89,598 -37.91%
-
Tax Rate 28.09% 26.51% 25.90% 25.87% 26.16% 26.55% 26.46% -
Total Cost 78,828 107,889 133,613 163,769 198,819 212,166 228,288 -50.62%
-
Net Worth 847,660 869,100 850,906 821,448 816,138 799,885 787,935 4.96%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - 8,072 28,318 -
Div Payout % - - - - - 9.24% 31.61% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 847,660 869,100 850,906 821,448 816,138 799,885 787,935 4.96%
NOSH 270,818 275,904 271,855 268,447 270,244 268,417 270,768 0.01%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 35.66% 35.80% 35.13% 31.64% 30.68% 29.16% 28.19% -
ROE 5.15% 6.92% 8.50% 9.23% 10.78% 10.92% 11.37% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 45.24 60.91 75.76 89.24 106.13 111.58 117.40 -46.89%
EPS 16.13 21.80 26.61 28.23 32.56 32.54 33.09 -37.92%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 10.46 -
NAPS 3.13 3.15 3.13 3.06 3.02 2.98 2.91 4.95%
Adjusted Per Share Value based on latest NOSH - 268,447
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 32.11 44.04 53.98 62.79 75.17 78.50 83.32 -46.88%
EPS 11.45 15.77 18.96 19.86 23.06 22.89 23.48 -37.91%
DPS 0.00 0.00 0.00 0.00 0.00 2.12 7.42 -
NAPS 2.2217 2.2779 2.2302 2.153 2.1391 2.0965 2.0652 4.96%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.83 1.84 1.86 2.04 1.95 1.80 2.09 -
P/RPS 4.05 3.02 2.46 2.29 1.84 1.61 1.78 72.56%
P/EPS 11.34 8.44 6.99 7.23 5.99 5.53 6.32 47.39%
EY 8.82 11.85 14.31 13.84 16.70 18.08 15.83 -32.16%
DY 0.00 0.00 0.00 0.00 0.00 1.67 5.00 -
P/NAPS 0.58 0.58 0.59 0.67 0.65 0.60 0.72 -13.36%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 29/11/12 29/08/12 16/05/12 23/02/12 21/11/11 23/08/11 -
Price 1.76 1.85 1.93 1.90 2.11 1.95 1.92 -
P/RPS 3.89 3.04 2.55 2.13 1.99 1.75 1.64 77.39%
P/EPS 10.91 8.49 7.25 6.73 6.48 5.99 5.80 52.08%
EY 9.17 11.79 13.79 14.86 15.43 16.69 17.23 -34.20%
DY 0.00 0.00 0.00 0.00 0.00 1.54 5.45 -
P/NAPS 0.56 0.59 0.62 0.62 0.70 0.65 0.66 -10.33%

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