[PLENITU] YoY Annualized Quarter Result on 31-Mar-2013 [#3]

Stock
[PLENITU] PLENITUDE BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 22.0%
YoY- -49.7%
Quarter Report
Latest QR
Upcoming QR
PLENITU's Result
PLENITU's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 229,117 255,994 298,966 119,509 218,182 322,617 322,836 -5.55%
PBT 67,714 113,934 131,073 52,453 97,732 123,872 103,598 -6.83%
Tax -22,145 -30,509 -30,152 -16,510 -26,281 -34,012 -28,144 -3.91%
NP 45,569 83,425 100,921 35,942 71,450 89,860 75,454 -8.05%
-
NP to SH 45,573 83,425 100,921 35,942 71,450 89,860 75,454 -8.05%
-
Tax Rate 32.70% 26.78% 23.00% 31.48% 26.89% 27.46% 27.17% -
Total Cost 183,548 172,569 198,045 83,566 146,732 232,757 247,381 -4.84%
-
Net Worth 1,462,014 1,024,837 970,466 857,232 828,178 762,911 696,587 13.13%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - 10,783 - -
Div Payout % - - - - - 12.00% - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 1,462,014 1,024,837 970,466 857,232 828,178 762,911 696,587 13.13%
NOSH 381,533 269,693 270,325 269,570 270,646 269,580 134,997 18.88%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 19.89% 32.59% 33.76% 30.08% 32.75% 27.85% 23.37% -
ROE 3.12% 8.14% 10.40% 4.19% 8.63% 11.78% 10.83% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 60.18 94.92 110.60 44.33 80.62 119.67 239.14 -20.52%
EPS 12.00 30.93 37.33 13.33 26.40 33.33 55.89 -22.59%
DPS 0.00 0.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 3.84 3.80 3.59 3.18 3.06 2.83 5.16 -4.80%
Adjusted Per Share Value based on latest NOSH - 271,688
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 60.05 67.10 78.36 31.32 57.19 84.56 84.62 -5.55%
EPS 11.94 21.87 26.45 9.42 18.73 23.55 19.78 -8.06%
DPS 0.00 0.00 0.00 0.00 0.00 2.83 0.00 -
NAPS 3.8319 2.6861 2.5436 2.2468 2.1707 1.9996 1.8258 13.13%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.78 2.31 2.60 1.95 2.04 2.07 1.48 -
P/RPS 2.96 2.43 2.35 4.40 2.53 1.73 0.62 29.73%
P/EPS 14.87 7.47 6.96 14.63 7.73 6.21 2.65 33.26%
EY 6.72 13.39 14.36 6.84 12.94 16.10 37.77 -24.98%
DY 0.00 0.00 0.00 0.00 0.00 1.93 0.00 -
P/NAPS 0.46 0.61 0.72 0.61 0.67 0.73 0.29 7.98%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/05/16 21/05/15 22/05/14 22/05/13 16/05/12 27/05/11 27/05/10 -
Price 1.72 2.29 2.88 2.34 1.90 2.04 1.43 -
P/RPS 2.86 2.41 2.60 5.28 2.36 1.70 0.60 29.69%
P/EPS 14.37 7.40 7.71 17.55 7.20 6.12 2.56 33.27%
EY 6.96 13.51 12.96 5.70 13.89 16.34 39.09 -24.97%
DY 0.00 0.00 0.00 0.00 0.00 1.96 0.00 -
P/NAPS 0.45 0.60 0.80 0.74 0.62 0.72 0.28 8.22%

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