[PLENITU] YoY Annualized Quarter Result on 31-Dec-2011 [#2]

Stock
[PLENITU] PLENITUDE BHD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 20.63%
YoY- -3.59%
Quarter Report
Latest QR
Upcoming QR
PLENITU's Result
PLENITU's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 259,062 303,044 98,742 265,624 327,794 334,652 208,136 3.71%
PBT 114,718 136,996 44,422 118,166 123,540 94,122 65,348 9.82%
Tax -29,766 -31,902 -14,960 -31,392 -33,534 -24,368 -18,412 8.33%
NP 84,952 105,094 29,462 86,774 90,006 69,754 46,936 10.38%
-
NP to SH 84,952 105,094 29,462 86,774 90,006 69,754 46,936 10.38%
-
Tax Rate 25.95% 23.29% 33.68% 26.57% 27.14% 25.89% 28.18% -
Total Cost 174,110 197,950 69,280 178,850 237,788 264,898 161,200 1.29%
-
Net Worth 1,009,143 943,151 838,327 813,843 749,151 675,125 598,177 9.10%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - 16,168 - - -
Div Payout % - - - - 17.96% - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 1,009,143 943,151 838,327 813,843 749,151 675,125 598,177 9.10%
NOSH 270,547 269,471 267,836 269,484 269,479 135,025 135,028 12.27%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 32.79% 34.68% 29.84% 32.67% 27.46% 20.84% 22.55% -
ROE 8.42% 11.14% 3.51% 10.66% 12.01% 10.33% 7.85% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 95.75 112.46 36.87 98.57 121.64 247.84 154.14 -7.62%
EPS 31.40 39.00 11.00 32.20 33.40 51.66 34.76 -1.67%
DPS 0.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 3.73 3.50 3.13 3.02 2.78 5.00 4.43 -2.82%
Adjusted Per Share Value based on latest NOSH - 270,244
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 67.90 79.43 25.88 69.62 85.91 87.71 54.55 3.71%
EPS 22.27 27.55 7.72 22.74 23.59 18.28 12.30 10.39%
DPS 0.00 0.00 0.00 0.00 4.24 0.00 0.00 -
NAPS 2.645 2.472 2.1973 2.1331 1.9635 1.7695 1.5678 9.10%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 2.29 2.59 1.83 1.95 2.15 1.32 0.90 -
P/RPS 2.39 2.30 4.96 1.98 1.77 0.53 0.58 26.60%
P/EPS 7.29 6.64 16.64 6.06 6.44 2.56 2.59 18.81%
EY 13.71 15.06 6.01 16.51 15.53 39.14 38.62 -15.84%
DY 0.00 0.00 0.00 0.00 2.79 0.00 0.00 -
P/NAPS 0.61 0.74 0.58 0.65 0.77 0.26 0.20 20.41%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 16/02/15 27/02/14 26/02/13 23/02/12 23/02/11 23/02/10 27/02/09 -
Price 2.30 2.59 1.76 2.11 2.20 1.35 0.94 -
P/RPS 2.40 2.30 4.77 2.14 1.81 0.54 0.61 25.63%
P/EPS 7.32 6.64 16.00 6.55 6.59 2.61 2.70 18.07%
EY 13.65 15.06 6.25 15.26 15.18 38.27 36.98 -15.29%
DY 0.00 0.00 0.00 0.00 2.73 0.00 0.00 -
P/NAPS 0.62 0.74 0.56 0.70 0.79 0.27 0.21 19.76%

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