[PLENITU] YoY Annualized Quarter Result on 30-Sep-2009 [#1]

Stock
[PLENITU] PLENITUDE BHD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -41.11%
YoY- -11.35%
Quarter Report
Latest QR
Upcoming QR
PLENITU's Result
PLENITU's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 83,128 234,784 308,320 231,804 271,412 213,316 170,128 -11.24%
PBT 36,256 99,356 111,108 63,916 75,056 69,524 56,252 -7.05%
Tax -13,080 -27,420 -30,124 -16,936 -22,060 -21,584 -16,964 -4.23%
NP 23,176 71,936 80,984 46,980 52,996 47,940 39,288 -8.41%
-
NP to SH 23,176 71,936 80,984 46,980 52,996 47,940 39,288 -8.41%
-
Tax Rate 36.08% 27.60% 27.11% 26.50% 29.39% 31.05% 30.16% -
Total Cost 59,952 162,848 227,336 184,824 218,416 165,376 130,840 -12.18%
-
Net Worth 869,100 799,885 745,052 666,900 602,350 533,116 483,004 10.27%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - 80,983 - - - - -
Div Payout % - - 100.00% - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 869,100 799,885 745,052 666,900 602,350 533,116 483,004 10.27%
NOSH 275,904 268,417 134,973 135,000 135,056 134,966 134,917 12.65%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 27.88% 30.64% 26.27% 20.27% 19.53% 22.47% 23.09% -
ROE 2.67% 8.99% 10.87% 7.04% 8.80% 8.99% 8.13% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 30.13 87.47 228.43 171.71 200.96 158.05 126.10 -21.20%
EPS 8.40 26.80 60.00 34.80 39.24 35.52 29.12 -18.69%
DPS 0.00 0.00 60.00 0.00 0.00 0.00 0.00 -
NAPS 3.15 2.98 5.52 4.94 4.46 3.95 3.58 -2.10%
Adjusted Per Share Value based on latest NOSH - 135,000
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 21.79 61.54 80.81 60.76 71.14 55.91 44.59 -11.24%
EPS 6.07 18.85 21.23 12.31 13.89 12.57 10.30 -8.42%
DPS 0.00 0.00 21.23 0.00 0.00 0.00 0.00 -
NAPS 2.2779 2.0965 1.9528 1.7479 1.5788 1.3973 1.266 10.27%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.84 1.80 2.36 1.42 0.94 3.00 1.45 -
P/RPS 6.11 2.06 1.03 0.83 0.47 1.90 1.15 32.06%
P/EPS 21.90 6.72 3.93 4.08 2.40 8.45 4.98 27.96%
EY 4.57 14.89 25.42 24.51 41.74 11.84 20.08 -21.84%
DY 0.00 0.00 25.42 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.60 0.43 0.29 0.21 0.76 0.41 5.94%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 21/11/11 22/11/10 19/11/09 21/11/08 19/11/07 17/11/06 -
Price 1.85 1.95 2.19 1.38 0.88 2.93 1.62 -
P/RPS 6.14 2.23 0.96 0.80 0.44 1.85 1.28 29.83%
P/EPS 22.02 7.28 3.65 3.97 2.24 8.25 5.56 25.75%
EY 4.54 13.74 27.40 25.22 44.59 12.12 17.98 -20.48%
DY 0.00 0.00 27.40 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.65 0.40 0.28 0.20 0.74 0.45 4.61%

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