[PLENITU] QoQ TTM Result on 31-Mar-2014 [#3]

Stock
[PLENITU] PLENITUDE BHD
Announcement Date
22-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 9.44%
YoY- 176.77%
Quarter Report
Latest QR
Upcoming QR
PLENITU's Result
PLENITU's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 287,896 299,752 309,887 343,140 310,698 260,237 208,547 23.90%
PBT 105,778 112,873 116,917 161,167 148,489 127,272 102,202 2.31%
Tax -28,203 -29,603 -29,271 -34,641 -32,881 -29,160 -24,410 10.07%
NP 77,575 83,270 87,646 126,526 115,608 98,112 77,792 -0.18%
-
NP to SH 77,575 83,270 87,646 126,526 115,608 98,112 77,792 -0.18%
-
Tax Rate 26.66% 26.23% 25.04% 21.49% 22.14% 22.91% 23.88% -
Total Cost 210,321 216,482 222,241 216,614 195,090 162,125 130,755 37.16%
-
Net Worth 1,004,581 995,654 986,287 966,127 944,035 931,489 911,244 6.69%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,004,581 995,654 986,287 966,127 944,035 931,489 911,244 6.69%
NOSH 269,324 268,370 271,704 269,116 269,724 269,216 270,398 -0.26%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 26.95% 27.78% 28.28% 36.87% 37.21% 37.70% 37.30% -
ROE 7.72% 8.36% 8.89% 13.10% 12.25% 10.53% 8.54% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 106.90 111.69 114.05 127.51 115.19 96.66 77.13 24.23%
EPS 28.80 31.03 32.26 47.02 42.86 36.44 28.77 0.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.73 3.71 3.63 3.59 3.50 3.46 3.37 6.98%
Adjusted Per Share Value based on latest NOSH - 269,116
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 75.46 78.57 81.22 89.94 81.43 68.21 54.66 23.91%
EPS 20.33 21.83 22.97 33.16 30.30 25.72 20.39 -0.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.633 2.6096 2.5851 2.5322 2.4743 2.4414 2.3884 6.69%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.29 3.04 2.79 2.60 2.59 2.29 2.14 -
P/RPS 2.14 2.72 2.45 2.04 2.25 2.37 2.77 -15.76%
P/EPS 7.95 9.80 8.65 5.53 6.04 6.28 7.44 4.50%
EY 12.58 10.21 11.56 18.08 16.55 15.91 13.44 -4.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.82 0.77 0.72 0.74 0.66 0.64 -3.14%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 16/02/15 18/11/14 28/08/14 22/05/14 27/02/14 18/11/13 28/08/13 -
Price 2.30 2.64 3.40 2.88 2.59 2.53 1.97 -
P/RPS 2.15 2.36 2.98 2.26 2.25 2.62 2.55 -10.72%
P/EPS 7.99 8.51 10.54 6.13 6.04 6.94 6.85 10.77%
EY 12.52 11.75 9.49 16.32 16.55 14.40 14.60 -9.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.71 0.94 0.80 0.74 0.73 0.58 4.53%

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