[PLENITU] YoY Cumulative 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- 141.25%
YoY- -3.59%
Quarter Report
Latest QR
Upcoming QR
PLENITU's Result
PLENITU's Financial Summary
View:
Show?
Cumulative Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 129,531 151,522 49,371 132,812 163,897 167,326 104,068 3.71%
PBT 57,359 68,498 22,211 59,083 61,770 47,061 32,674 9.82%
Tax -14,883 -15,951 -7,480 -15,696 -16,767 -12,184 -9,206 8.33%
NP 42,476 52,547 14,731 43,387 45,003 34,877 23,468 10.38%
-
NP to SH 42,476 52,547 14,731 43,387 45,003 34,877 23,468 10.38%
-
Tax Rate 25.95% 23.29% 33.68% 26.57% 27.14% 25.89% 28.18% -
Total Cost 87,055 98,975 34,640 89,425 118,894 132,449 80,600 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 - - - - 8,084 - - -
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 4.21% 5.57% 1.76% 5.33% 6.01% 5.17% 3.92% -
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 47.88 56.23 18.43 49.28 60.82 123.92 77.07 -7.62%
EPS 15.70 19.50 5.50 16.10 16.70 25.83 17.38 -1.67%
DPS 0.00 0.00 0.00 0.00 3.00 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 33.95 39.71 12.94 34.81 42.96 43.86 27.28 3.71%
EPS 11.13 13.77 3.86 11.37 11.80 9.14 6.15 10.38%
DPS 0.00 0.00 0.00 0.00 2.12 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 4.78 4.61 9.93 3.96 3.54 1.07 1.17 26.42%
P/EPS 14.59 13.28 33.27 12.11 12.87 5.11 5.18 18.82%
EY 6.86 7.53 3.01 8.26 7.77 19.57 19.31 -15.83%
DY 0.00 0.00 0.00 0.00 1.40 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 4.80 4.61 9.55 4.28 3.62 1.09 1.22 25.63%
P/EPS 14.65 13.28 32.00 13.11 13.17 5.23 5.41 18.05%
EY 6.83 7.53 3.13 7.63 7.59 19.13 18.49 -15.28%
DY 0.00 0.00 0.00 0.00 1.36 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