[PLENITU] YoY Annualized Quarter Result on 31-Dec-2012 [#2]

Stock
[PLENITU] PLENITUDE BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 27.12%
YoY- -66.05%
Quarter Report
Latest QR
Upcoming QR
PLENITU's Result
PLENITU's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 210,828 259,062 303,044 98,742 265,624 327,794 334,652 -7.40%
PBT 60,214 114,718 136,996 44,422 118,166 123,540 94,122 -7.17%
Tax -19,780 -29,766 -31,902 -14,960 -31,392 -33,534 -24,368 -3.41%
NP 40,434 84,952 105,094 29,462 86,774 90,006 69,754 -8.68%
-
NP to SH 40,434 84,952 105,094 29,462 86,774 90,006 69,754 -8.68%
-
Tax Rate 32.85% 25.95% 23.29% 33.68% 26.57% 27.14% 25.89% -
Total Cost 170,394 174,110 197,950 69,280 178,850 237,788 264,898 -7.08%
-
Net Worth 1,445,432 1,009,143 943,151 838,327 813,843 749,151 675,125 13.52%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - 16,168 - -
Div Payout % - - - - - 17.96% - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 1,445,432 1,009,143 943,151 838,327 813,843 749,151 675,125 13.52%
NOSH 381,533 270,547 269,471 267,836 269,484 269,479 135,025 18.89%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 19.18% 32.79% 34.68% 29.84% 32.67% 27.46% 20.84% -
ROE 2.80% 8.42% 11.14% 3.51% 10.66% 12.01% 10.33% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 55.43 95.75 112.46 36.87 98.57 121.64 247.84 -22.08%
EPS 10.60 31.40 39.00 11.00 32.20 33.40 51.66 -23.19%
DPS 0.00 0.00 0.00 0.00 0.00 6.00 0.00 -
NAPS 3.80 3.73 3.50 3.13 3.02 2.78 5.00 -4.46%
Adjusted Per Share Value based on latest NOSH - 270,818
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 55.26 67.90 79.43 25.88 69.62 85.91 87.71 -7.40%
EPS 10.60 22.27 27.55 7.72 22.74 23.59 18.28 -8.67%
DPS 0.00 0.00 0.00 0.00 0.00 4.24 0.00 -
NAPS 3.7885 2.645 2.472 2.1973 2.1331 1.9635 1.7695 13.52%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.94 2.29 2.59 1.83 1.95 2.15 1.32 -
P/RPS 3.50 2.39 2.30 4.96 1.98 1.77 0.53 36.95%
P/EPS 18.25 7.29 6.64 16.64 6.06 6.44 2.56 38.70%
EY 5.48 13.71 15.06 6.01 16.51 15.53 39.14 -27.92%
DY 0.00 0.00 0.00 0.00 0.00 2.79 0.00 -
P/NAPS 0.51 0.61 0.74 0.58 0.65 0.77 0.26 11.87%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/02/16 16/02/15 27/02/14 26/02/13 23/02/12 23/02/11 23/02/10 -
Price 1.80 2.30 2.59 1.76 2.11 2.20 1.35 -
P/RPS 3.25 2.40 2.30 4.77 2.14 1.81 0.54 34.85%
P/EPS 16.93 7.32 6.64 16.00 6.55 6.59 2.61 36.54%
EY 5.91 13.65 15.06 6.25 15.26 15.18 38.27 -26.74%
DY 0.00 0.00 0.00 0.00 0.00 2.73 0.00 -
P/NAPS 0.47 0.62 0.74 0.56 0.70 0.79 0.27 9.67%

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