[PLENITU] YoY Cumulative 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- 154.25%
YoY- -66.05%
Quarter Report
Latest QR
Upcoming QR
PLENITU's Result
PLENITU's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 105,414 129,531 151,522 49,371 132,812 163,897 167,326 -7.40%
PBT 30,107 57,359 68,498 22,211 59,083 61,770 47,061 -7.17%
Tax -9,890 -14,883 -15,951 -7,480 -15,696 -16,767 -12,184 -3.41%
NP 20,217 42,476 52,547 14,731 43,387 45,003 34,877 -8.68%
-
NP to SH 20,217 42,476 52,547 14,731 43,387 45,003 34,877 -8.68%
-
Tax Rate 32.85% 25.95% 23.29% 33.68% 26.57% 27.14% 25.89% -
Total Cost 85,197 87,055 98,975 34,640 89,425 118,894 132,449 -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 - - - - - 8,084 - -
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 1.40% 4.21% 5.57% 1.76% 5.33% 6.01% 5.17% -
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 27.71 47.88 56.23 18.43 49.28 60.82 123.92 -22.08%
EPS 5.30 15.70 19.50 5.50 16.10 16.70 25.83 -23.19%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 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 27.63 33.95 39.71 12.94 34.81 42.96 43.86 -7.40%
EPS 5.30 11.13 13.77 3.86 11.37 11.80 9.14 -8.67%
DPS 0.00 0.00 0.00 0.00 0.00 2.12 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 7.00 4.78 4.61 9.93 3.96 3.54 1.07 36.73%
P/EPS 36.50 14.59 13.28 33.27 12.11 12.87 5.11 38.75%
EY 2.74 6.86 7.53 3.01 8.26 7.77 19.57 -27.92%
DY 0.00 0.00 0.00 0.00 0.00 1.40 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 6.50 4.80 4.61 9.55 4.28 3.62 1.09 34.64%
P/EPS 33.87 14.65 13.28 32.00 13.11 13.17 5.23 36.50%
EY 2.95 6.83 7.53 3.13 7.63 7.59 19.13 -26.76%
DY 0.00 0.00 0.00 0.00 0.00 1.36 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