[PLENITU] YoY Cumulative Quarter Result on 31-Dec-2006 [#2]

Stock
[PLENITU] PLENITUDE BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 111.73%
YoY- -13.34%
Quarter Report
Latest QR
Upcoming QR
PLENITU's Result
PLENITU's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 167,326 104,068 118,574 83,875 101,421 82,455 78,948 13.32%
PBT 47,061 32,674 39,414 30,092 34,099 26,491 24,868 11.20%
Tax -12,184 -9,206 -11,246 -9,296 -10,102 -7,885 -6,486 11.06%
NP 34,877 23,468 28,168 20,796 23,997 18,606 18,382 11.25%
-
NP to SH 34,877 23,468 28,168 20,796 23,997 18,606 18,382 11.25%
-
Tax Rate 25.89% 28.18% 28.53% 30.89% 29.63% 29.76% 26.08% -
Total Cost 132,449 80,600 90,406 63,079 77,424 63,849 60,566 13.91%
-
Net Worth 675,125 598,177 538,525 486,140 445,379 396,964 288,452 15.21%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 675,125 598,177 538,525 486,140 445,379 396,964 288,452 15.21%
NOSH 135,025 135,028 134,968 135,038 134,963 135,021 109,677 3.52%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 20.84% 22.55% 23.76% 24.79% 23.66% 22.57% 23.28% -
ROE 5.17% 3.92% 5.23% 4.28% 5.39% 4.69% 6.37% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 123.92 77.07 87.85 62.11 75.15 61.07 71.98 9.46%
EPS 25.83 17.38 20.87 15.40 17.78 13.78 16.76 7.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.00 4.43 3.99 3.60 3.30 2.94 2.63 11.29%
Adjusted Per Share Value based on latest NOSH - 134,981
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 43.86 27.28 31.08 21.98 26.58 21.61 20.69 13.32%
EPS 9.14 6.15 7.38 5.45 6.29 4.88 4.82 11.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7695 1.5678 1.4115 1.2742 1.1673 1.0404 0.756 15.21%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.32 0.90 1.31 1.53 1.23 1.37 2.22 -
P/RPS 1.07 1.17 1.49 2.46 1.64 2.24 3.08 -16.14%
P/EPS 5.11 5.18 6.28 9.94 6.92 9.94 13.25 -14.67%
EY 19.57 19.31 15.93 10.07 14.46 10.06 7.55 17.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.20 0.33 0.43 0.37 0.47 0.84 -17.73%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 23/02/10 27/02/09 29/02/08 27/02/07 24/02/06 28/02/05 24/02/04 -
Price 1.35 0.94 1.05 1.94 1.33 1.34 2.19 -
P/RPS 1.09 1.22 1.20 3.12 1.77 2.19 3.04 -15.70%
P/EPS 5.23 5.41 5.03 12.60 7.48 9.72 13.07 -14.14%
EY 19.13 18.49 19.88 7.94 13.37 10.28 7.65 16.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.21 0.26 0.54 0.40 0.46 0.83 -17.05%

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