[PLENITU] QoQ TTM Result on 31-Mar-2013 [#3]

Stock
[PLENITU] PLENITUDE BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 4.63%
YoY- -39.68%
Quarter Report
Latest QR
Upcoming QR
PLENITU's Result
PLENITU's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 310,698 260,237 208,547 131,954 122,518 168,045 205,959 31.43%
PBT 148,489 127,272 102,202 63,670 60,757 81,854 97,629 32.15%
Tax -32,881 -29,160 -24,410 -17,955 -17,067 -21,698 -25,283 19.08%
NP 115,608 98,112 77,792 45,715 43,690 60,156 72,346 36.56%
-
NP to SH 115,608 98,112 77,792 45,715 43,690 60,156 72,346 36.56%
-
Tax Rate 22.14% 22.91% 23.88% 28.20% 28.09% 26.51% 25.90% -
Total Cost 195,090 162,125 130,755 86,239 78,828 107,889 133,613 28.61%
-
Net Worth 944,035 931,489 911,244 863,970 847,660 869,100 850,906 7.14%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 944,035 931,489 911,244 863,970 847,660 869,100 850,906 7.14%
NOSH 269,724 269,216 270,398 271,688 270,818 275,904 271,855 -0.52%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 37.21% 37.70% 37.30% 34.64% 35.66% 35.80% 35.13% -
ROE 12.25% 10.53% 8.54% 5.29% 5.15% 6.92% 8.50% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 115.19 96.66 77.13 48.57 45.24 60.91 75.76 32.12%
EPS 42.86 36.44 28.77 16.83 16.13 21.80 26.61 37.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.50 3.46 3.37 3.18 3.13 3.15 3.13 7.71%
Adjusted Per Share Value based on latest NOSH - 271,688
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 81.43 68.21 54.66 34.59 32.11 44.04 53.98 31.43%
EPS 30.30 25.72 20.39 11.98 11.45 15.77 18.96 36.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4743 2.4414 2.3884 2.2645 2.2217 2.2779 2.2302 7.14%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.59 2.29 2.14 1.95 1.83 1.84 1.86 -
P/RPS 2.25 2.37 2.77 4.01 4.05 3.02 2.46 -5.75%
P/EPS 6.04 6.28 7.44 11.59 11.34 8.44 6.99 -9.25%
EY 16.55 15.91 13.44 8.63 8.82 11.85 14.31 10.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.66 0.64 0.61 0.58 0.58 0.59 16.25%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 18/11/13 28/08/13 22/05/13 26/02/13 29/11/12 29/08/12 -
Price 2.59 2.53 1.97 2.34 1.76 1.85 1.93 -
P/RPS 2.25 2.62 2.55 4.82 3.89 3.04 2.55 -7.98%
P/EPS 6.04 6.94 6.85 13.91 10.91 8.49 7.25 -11.43%
EY 16.55 14.40 14.60 7.19 9.17 11.79 13.79 12.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.73 0.58 0.74 0.56 0.59 0.62 12.48%

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