[PLENITU] YoY Cumulative Quarter Result on 31-Dec-2013 [#2]

Stock
[PLENITU] PLENITUDE BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 101.22%
YoY- 256.71%
Quarter Report
Latest QR
Upcoming QR
PLENITU's Result
PLENITU's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 99,328 105,414 129,531 151,522 49,371 132,812 163,897 -8.00%
PBT 26,835 30,107 57,359 68,498 22,211 59,083 61,770 -12.96%
Tax -8,660 -9,890 -14,883 -15,951 -7,480 -15,696 -16,767 -10.41%
NP 18,175 20,217 42,476 52,547 14,731 43,387 45,003 -14.01%
-
NP to SH 18,175 20,217 42,476 52,547 14,731 43,387 45,003 -14.01%
-
Tax Rate 32.27% 32.85% 25.95% 23.29% 33.68% 26.57% 27.14% -
Total Cost 81,153 85,197 87,055 98,975 34,640 89,425 118,894 -6.16%
-
Net Worth 1,480,351 1,445,432 1,009,143 943,151 838,327 813,843 749,151 12.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - 8,084 -
Div Payout % - - - - - - 17.96% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,480,351 1,445,432 1,009,143 943,151 838,327 813,843 749,151 12.00%
NOSH 381,533 381,533 270,547 269,471 267,836 269,484 269,479 5.96%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 18.30% 19.18% 32.79% 34.68% 29.84% 32.67% 27.46% -
ROE 1.23% 1.40% 4.21% 5.57% 1.76% 5.33% 6.01% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 26.03 27.71 47.88 56.23 18.43 49.28 60.82 -13.17%
EPS 4.80 5.30 15.70 19.50 5.50 16.10 16.70 -18.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 3.88 3.80 3.73 3.50 3.13 3.02 2.78 5.70%
Adjusted Per Share Value based on latest NOSH - 269,724
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 26.03 27.63 33.95 39.71 12.94 34.81 42.96 -8.00%
EPS 4.80 5.30 11.13 13.77 3.86 11.37 11.80 -13.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.12 -
NAPS 3.88 3.7885 2.645 2.472 2.1973 2.1331 1.9635 12.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.58 1.94 2.29 2.59 1.83 1.95 2.15 -
P/RPS 6.07 7.00 4.78 4.61 9.93 3.96 3.54 9.39%
P/EPS 33.17 36.50 14.59 13.28 33.27 12.11 12.87 17.07%
EY 3.01 2.74 6.86 7.53 3.01 8.26 7.77 -14.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.40 -
P/NAPS 0.41 0.51 0.61 0.74 0.58 0.65 0.77 -9.96%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 22/02/17 24/02/16 16/02/15 27/02/14 26/02/13 23/02/12 23/02/11 -
Price 1.63 1.80 2.30 2.59 1.76 2.11 2.20 -
P/RPS 6.26 6.50 4.80 4.61 9.55 4.28 3.62 9.54%
P/EPS 34.22 33.87 14.65 13.28 32.00 13.11 13.17 17.23%
EY 2.92 2.95 6.83 7.53 3.13 7.63 7.59 -14.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.36 -
P/NAPS 0.42 0.47 0.62 0.74 0.56 0.70 0.79 -9.98%

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