[PLENITU] YoY Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[PLENITU] PLENITUDE BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 48.48%
YoY- 48.62%
Quarter Report
Latest QR
Upcoming QR
PLENITU's Result
PLENITU's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 98,742 265,624 327,794 334,652 208,136 237,148 167,750 -8.44%
PBT 44,422 118,166 123,540 94,122 65,348 78,828 60,184 -4.93%
Tax -14,960 -31,392 -33,534 -24,368 -18,412 -22,492 -18,592 -3.55%
NP 29,462 86,774 90,006 69,754 46,936 56,336 41,592 -5.57%
-
NP to SH 29,462 86,774 90,006 69,754 46,936 56,336 41,592 -5.57%
-
Tax Rate 33.68% 26.57% 27.14% 25.89% 28.18% 28.53% 30.89% -
Total Cost 69,280 178,850 237,788 264,898 161,200 180,812 126,158 -9.49%
-
Net Worth 838,327 813,843 749,151 675,125 598,177 538,525 486,140 9.49%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - 16,168 - - - - -
Div Payout % - - 17.96% - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 838,327 813,843 749,151 675,125 598,177 538,525 486,140 9.49%
NOSH 267,836 269,484 269,479 135,025 135,028 134,968 135,038 12.07%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 29.84% 32.67% 27.46% 20.84% 22.55% 23.76% 24.79% -
ROE 3.51% 10.66% 12.01% 10.33% 7.85% 10.46% 8.56% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 36.87 98.57 121.64 247.84 154.14 175.71 124.22 -18.31%
EPS 11.00 32.20 33.40 51.66 34.76 41.74 30.80 -15.75%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 0.00 -
NAPS 3.13 3.02 2.78 5.00 4.43 3.99 3.60 -2.30%
Adjusted Per Share Value based on latest NOSH - 135,037
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 25.88 69.62 85.91 87.71 54.55 62.16 43.97 -8.44%
EPS 7.72 22.74 23.59 18.28 12.30 14.77 10.90 -5.58%
DPS 0.00 0.00 4.24 0.00 0.00 0.00 0.00 -
NAPS 2.1973 2.1331 1.9635 1.7695 1.5678 1.4115 1.2742 9.49%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.83 1.95 2.15 1.32 0.90 1.31 1.53 -
P/RPS 4.96 1.98 1.77 0.53 0.58 0.75 1.23 26.13%
P/EPS 16.64 6.06 6.44 2.56 2.59 3.14 4.97 22.28%
EY 6.01 16.51 15.53 39.14 38.62 31.86 20.13 -18.23%
DY 0.00 0.00 2.79 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.65 0.77 0.26 0.20 0.33 0.43 5.10%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 23/02/12 23/02/11 23/02/10 27/02/09 29/02/08 27/02/07 -
Price 1.76 2.11 2.20 1.35 0.94 1.05 1.94 -
P/RPS 4.77 2.14 1.81 0.54 0.61 0.60 1.56 20.45%
P/EPS 16.00 6.55 6.59 2.61 2.70 2.52 6.30 16.78%
EY 6.25 15.26 15.18 38.27 36.98 39.75 15.88 -14.38%
DY 0.00 0.00 2.73 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.70 0.79 0.27 0.21 0.26 0.54 0.60%

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