[PLENITU] YoY Quarter Result on 31-Dec-2009 [#2]

Stock
[PLENITU] PLENITUDE BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 96.95%
YoY- 126.36%
Quarter Report
Latest QR
Upcoming QR
PLENITU's Result
PLENITU's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 28,589 74,116 86,817 109,375 36,215 65,245 41,343 -5.95%
PBT 13,147 34,244 33,993 31,082 13,910 22,033 16,029 -3.24%
Tax -4,210 -8,841 -9,236 -7,950 -3,691 -5,850 -5,055 -2.99%
NP 8,937 25,403 24,757 23,132 10,219 16,183 10,974 -3.36%
-
NP to SH 8,937 25,403 24,757 23,132 10,219 16,183 10,974 -3.36%
-
Tax Rate 32.02% 25.82% 27.17% 25.58% 26.53% 26.55% 31.54% -
Total Cost 19,652 48,713 62,060 86,243 25,996 49,062 30,369 -6.99%
-
Net Worth 847,660 816,138 748,091 675,189 598,020 538,533 485,933 9.70%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - 8,072 - - - - -
Div Payout % - - 32.61% - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 847,660 816,138 748,091 675,189 598,020 538,533 485,933 9.70%
NOSH 270,818 270,244 269,097 135,037 134,993 134,970 134,981 12.29%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 31.26% 34.27% 28.52% 21.15% 28.22% 24.80% 26.54% -
ROE 1.05% 3.11% 3.31% 3.43% 1.71% 3.01% 2.26% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 10.56 27.43 32.26 81.00 26.83 48.34 30.63 -16.24%
EPS 3.30 9.40 9.20 17.13 7.57 11.99 8.13 -13.94%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 3.13 3.02 2.78 5.00 4.43 3.99 3.60 -2.30%
Adjusted Per Share Value based on latest NOSH - 135,037
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 7.49 19.43 22.75 28.67 9.49 17.10 10.84 -5.96%
EPS 2.34 6.66 6.49 6.06 2.68 4.24 2.88 -3.39%
DPS 0.00 0.00 2.12 0.00 0.00 0.00 0.00 -
NAPS 2.2217 2.1391 1.9607 1.7697 1.5674 1.4115 1.2736 9.70%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.83 1.95 2.15 1.32 0.90 1.31 1.53 -
P/RPS 17.34 7.11 6.66 1.63 3.35 2.71 5.00 23.00%
P/EPS 55.45 20.74 23.37 7.71 11.89 10.93 18.82 19.71%
EY 1.80 4.82 4.28 12.98 8.41 9.15 5.31 -16.48%
DY 0.00 0.00 1.40 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.65 0.77 0.26 0.20 0.33 0.43 5.10%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 23/02/12 23/02/11 23/02/10 27/02/09 29/02/08 27/02/07 -
Price 1.76 2.11 2.20 1.35 0.94 1.05 1.94 -
P/RPS 16.67 7.69 6.82 1.67 3.50 2.17 6.33 17.49%
P/EPS 53.33 22.45 23.91 7.88 12.42 8.76 23.86 14.33%
EY 1.88 4.45 4.18 12.69 8.05 11.42 4.19 -12.49%
DY 0.00 0.00 1.36 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.70 0.79 0.27 0.21 0.26 0.54 0.60%

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