[PLENITU] YoY TTM Result on 30-Sep-2013 [#1]

Stock
[PLENITU] PLENITUDE BHD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 26.12%
YoY- 63.1%
Quarter Report
Latest QR
Upcoming QR
PLENITU's Result
PLENITU's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 222,971 245,695 299,752 260,237 168,045 299,502 368,842 -8.03%
PBT 69,368 182,089 112,873 127,272 81,854 118,904 125,348 -9.38%
Tax -18,902 -26,579 -29,603 -29,160 -21,698 -31,568 -32,656 -8.70%
NP 50,466 155,510 83,270 98,112 60,156 87,336 92,692 -9.62%
-
NP to SH 50,466 155,592 83,270 98,112 60,156 87,336 92,692 -9.62%
-
Tax Rate 27.25% 14.60% 26.23% 22.91% 26.51% 26.55% 26.05% -
Total Cost 172,505 90,185 216,482 162,125 107,889 212,166 276,150 -7.53%
-
Net Worth 1,487,981 1,444,527 995,654 931,489 869,100 799,885 674,866 14.07%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - 8,072 - -
Div Payout % - - - - - 9.24% - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,487,981 1,444,527 995,654 931,489 869,100 799,885 674,866 14.07%
NOSH 381,533 381,533 268,370 269,216 275,904 268,417 134,973 18.89%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 22.63% 63.29% 27.78% 37.70% 35.80% 29.16% 25.13% -
ROE 3.39% 10.77% 8.36% 10.53% 6.92% 10.92% 13.73% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 58.44 64.80 111.69 96.66 60.91 111.58 273.27 -22.65%
EPS 13.23 41.04 31.03 36.44 21.80 32.54 68.67 -23.98%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 3.90 3.81 3.71 3.46 3.15 2.98 5.00 -4.05%
Adjusted Per Share Value based on latest NOSH - 269,216
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 58.44 64.40 78.57 68.21 44.04 78.50 96.67 -8.03%
EPS 13.23 40.78 21.83 25.72 15.77 22.89 24.29 -9.62%
DPS 0.00 0.00 0.00 0.00 0.00 2.12 0.00 -
NAPS 3.90 3.7861 2.6096 2.4414 2.2779 2.0965 1.7688 14.07%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.73 2.04 3.04 2.29 1.84 1.80 2.36 -
P/RPS 2.96 3.15 2.72 2.37 3.02 1.61 0.86 22.85%
P/EPS 13.08 4.97 9.80 6.28 8.44 5.53 3.44 24.90%
EY 7.65 20.12 10.21 15.91 11.85 18.08 29.10 -19.94%
DY 0.00 0.00 0.00 0.00 0.00 1.67 0.00 -
P/NAPS 0.44 0.54 0.82 0.66 0.58 0.60 0.47 -1.09%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 23/11/16 25/11/15 18/11/14 18/11/13 29/11/12 21/11/11 22/11/10 -
Price 1.62 2.00 2.64 2.53 1.85 1.95 2.19 -
P/RPS 2.77 3.09 2.36 2.62 3.04 1.75 0.80 22.97%
P/EPS 12.25 4.87 8.51 6.94 8.49 5.99 3.19 25.11%
EY 8.16 20.52 11.75 14.40 11.79 16.69 31.36 -20.08%
DY 0.00 0.00 0.00 0.00 0.00 1.54 0.00 -
P/NAPS 0.42 0.52 0.71 0.73 0.59 0.65 0.44 -0.77%

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