[PLENITU] YoY Annualized Quarter Result on 31-Dec-2010 [#2]

Stock
[PLENITU] PLENITUDE BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 11.14%
YoY- 29.03%
Quarter Report
Latest QR
Upcoming QR
PLENITU's Result
PLENITU's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 303,044 98,742 265,624 327,794 334,652 208,136 237,148 4.16%
PBT 136,996 44,422 118,166 123,540 94,122 65,348 78,828 9.63%
Tax -31,902 -14,960 -31,392 -33,534 -24,368 -18,412 -22,492 5.99%
NP 105,094 29,462 86,774 90,006 69,754 46,936 56,336 10.94%
-
NP to SH 105,094 29,462 86,774 90,006 69,754 46,936 56,336 10.94%
-
Tax Rate 23.29% 33.68% 26.57% 27.14% 25.89% 28.18% 28.53% -
Total Cost 197,950 69,280 178,850 237,788 264,898 161,200 180,812 1.51%
-
Net Worth 943,151 838,327 813,843 749,151 675,125 598,177 538,525 9.78%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - 16,168 - - - -
Div Payout % - - - 17.96% - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 943,151 838,327 813,843 749,151 675,125 598,177 538,525 9.78%
NOSH 269,471 267,836 269,484 269,479 135,025 135,028 134,968 12.20%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 34.68% 29.84% 32.67% 27.46% 20.84% 22.55% 23.76% -
ROE 11.14% 3.51% 10.66% 12.01% 10.33% 7.85% 10.46% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 112.46 36.87 98.57 121.64 247.84 154.14 175.71 -7.16%
EPS 39.00 11.00 32.20 33.40 51.66 34.76 41.74 -1.12%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 3.50 3.13 3.02 2.78 5.00 4.43 3.99 -2.15%
Adjusted Per Share Value based on latest NOSH - 269,097
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 79.43 25.88 69.62 85.91 87.71 54.55 62.16 4.16%
EPS 27.55 7.72 22.74 23.59 18.28 12.30 14.77 10.93%
DPS 0.00 0.00 0.00 4.24 0.00 0.00 0.00 -
NAPS 2.472 2.1973 2.1331 1.9635 1.7695 1.5678 1.4115 9.78%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 2.59 1.83 1.95 2.15 1.32 0.90 1.31 -
P/RPS 2.30 4.96 1.98 1.77 0.53 0.58 0.75 20.51%
P/EPS 6.64 16.64 6.06 6.44 2.56 2.59 3.14 13.28%
EY 15.06 6.01 16.51 15.53 39.14 38.62 31.86 -11.73%
DY 0.00 0.00 0.00 2.79 0.00 0.00 0.00 -
P/NAPS 0.74 0.58 0.65 0.77 0.26 0.20 0.33 14.39%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 26/02/13 23/02/12 23/02/11 23/02/10 27/02/09 29/02/08 -
Price 2.59 1.76 2.11 2.20 1.35 0.94 1.05 -
P/RPS 2.30 4.77 2.14 1.81 0.54 0.61 0.60 25.07%
P/EPS 6.64 16.00 6.55 6.59 2.61 2.70 2.52 17.50%
EY 15.06 6.25 15.26 15.18 38.27 36.98 39.75 -14.92%
DY 0.00 0.00 0.00 2.73 0.00 0.00 0.00 -
P/NAPS 0.74 0.56 0.70 0.79 0.27 0.21 0.26 19.02%

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