[PLENITU] YoY 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- 54.25%
YoY- -64.82%
Quarter Report
Latest QR
Upcoming QR
PLENITU's Result
PLENITU's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 61,037 67,194 79,050 28,589 74,116 86,817 109,375 -9.26%
PBT 17,808 27,269 34,364 13,147 34,244 33,993 31,082 -8.86%
Tax -5,699 -6,531 -7,931 -4,210 -8,841 -9,236 -7,950 -5.39%
NP 12,109 20,738 26,433 8,937 25,403 24,757 23,132 -10.22%
-
NP to SH 12,109 20,738 26,433 8,937 25,403 24,757 23,132 -10.22%
-
Tax Rate 32.00% 23.95% 23.08% 32.02% 25.82% 27.17% 25.58% -
Total Cost 48,928 46,456 52,617 19,652 48,713 62,060 86,243 -9.01%
-
Net Worth 1,445,432 1,004,581 944,035 847,660 816,138 748,091 675,189 13.51%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - 8,072 - -
Div Payout % - - - - - 32.61% - -
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 1,004,581 944,035 847,660 816,138 748,091 675,189 13.51%
NOSH 381,533 269,324 269,724 270,818 270,244 269,097 135,037 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 19.84% 30.86% 33.44% 31.26% 34.27% 28.52% 21.15% -
ROE 0.84% 2.06% 2.80% 1.05% 3.11% 3.31% 3.43% -
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 16.05 24.95 29.31 10.56 27.43 32.26 81.00 -23.63%
EPS 3.20 7.70 9.80 3.30 9.40 9.20 17.13 -24.38%
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 16.00 17.61 20.72 7.49 19.43 22.75 28.67 -9.25%
EPS 3.17 5.44 6.93 2.34 6.66 6.49 6.06 -10.23%
DPS 0.00 0.00 0.00 0.00 0.00 2.12 0.00 -
NAPS 3.7885 2.633 2.4743 2.2217 2.1391 1.9607 1.7697 13.51%
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 12.09 9.18 8.84 17.34 7.11 6.66 1.63 39.62%
P/EPS 60.94 29.74 26.43 55.45 20.74 23.37 7.71 41.11%
EY 1.64 3.36 3.78 1.80 4.82 4.28 12.98 -29.15%
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 11.22 9.22 8.84 16.67 7.69 6.82 1.67 37.34%
P/EPS 56.54 29.87 26.43 53.33 22.45 23.91 7.88 38.85%
EY 1.77 3.35 3.78 1.88 4.45 4.18 12.69 -27.97%
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