[PLENITU] YoY Annualized Quarter Result on 30-Sep-2013 [#1]

Stock
[PLENITU] PLENITUDE BHD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 34.28%
YoY- 350.71%
Quarter Report
Latest QR
Upcoming QR
PLENITU's Result
PLENITU's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 188,776 177,508 249,348 289,888 83,128 234,784 308,320 -7.84%
PBT 47,480 49,196 120,360 136,536 36,256 99,356 111,108 -13.20%
Tax -14,924 -16,764 -33,408 -32,080 -13,080 -27,420 -30,124 -11.03%
NP 32,556 32,432 86,952 104,456 23,176 71,936 80,984 -14.07%
-
NP to SH 32,556 32,444 86,952 104,456 23,176 71,936 80,984 -14.07%
-
Tax Rate 31.43% 34.08% 27.76% 23.50% 36.08% 27.60% 27.11% -
Total Cost 156,220 145,076 162,396 185,432 59,952 162,848 227,336 -6.05%
-
Net Worth 1,487,981 1,444,527 995,654 931,489 869,100 799,885 745,052 12.20%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - 80,983 -
Div Payout % - - - - - - 100.00% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,487,981 1,444,527 995,654 931,489 869,100 799,885 745,052 12.20%
NOSH 381,533 381,533 268,370 269,216 275,904 268,417 134,973 18.89%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 17.25% 18.27% 34.87% 36.03% 27.88% 30.64% 26.27% -
ROE 2.19% 2.25% 8.73% 11.21% 2.67% 8.99% 10.87% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 49.48 46.82 92.91 107.68 30.13 87.47 228.43 -22.48%
EPS 8.40 8.40 32.40 38.80 8.40 26.80 60.00 -27.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 60.00 -
NAPS 3.90 3.81 3.71 3.46 3.15 2.98 5.52 -5.62%
Adjusted Per Share Value based on latest NOSH - 269,216
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 49.48 46.52 65.35 75.98 21.79 61.54 80.81 -7.84%
EPS 8.40 8.50 22.79 27.38 6.07 18.85 21.23 -14.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 21.23 -
NAPS 3.90 3.7861 2.6096 2.4414 2.2779 2.0965 1.9528 12.20%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.73 2.04 3.04 2.29 1.84 1.80 2.36 -
P/RPS 3.50 4.36 3.27 2.13 6.11 2.06 1.03 22.59%
P/EPS 20.27 23.84 9.38 5.90 21.90 6.72 3.93 31.41%
EY 4.93 4.19 10.66 16.94 4.57 14.89 25.42 -23.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 25.42 -
P/NAPS 0.44 0.54 0.82 0.66 0.58 0.60 0.43 0.38%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 23/11/16 25/11/15 18/11/14 18/11/13 29/11/12 21/11/11 22/11/10 -
Price 1.62 2.00 2.64 2.53 1.85 1.95 2.19 -
P/RPS 3.27 4.27 2.84 2.35 6.14 2.23 0.96 22.63%
P/EPS 18.99 23.37 8.15 6.52 22.02 7.28 3.65 31.60%
EY 5.27 4.28 12.27 15.34 4.54 13.74 27.40 -24.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 27.40 -
P/NAPS 0.42 0.52 0.71 0.73 0.59 0.65 0.40 0.81%

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