[PLENITU] YoY TTM Result on 31-Dec-2003 [#2]

Stock
[PLENITU] PLENITUDE BHD
Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 157.96%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PLENITU's Result
PLENITU's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 203,556 212,523 177,940 78,924 37.09%
PBT 71,107 77,751 68,251 24,844 41.93%
Tax -21,985 -23,170 -20,501 -6,485 50.16%
NP 49,122 54,581 47,750 18,359 38.78%
-
NP to SH 49,122 54,581 47,750 18,359 38.78%
-
Tax Rate 30.92% 29.80% 30.04% 26.10% -
Total Cost 154,434 157,942 130,190 60,565 36.57%
-
Net Worth 485,933 445,443 396,731 310,572 16.07%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - 4,049 - -
Div Payout % - - 8.48% - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 485,933 445,443 396,731 310,572 16.07%
NOSH 134,981 134,982 134,942 118,088 4.55%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 24.13% 25.68% 26.83% 23.26% -
ROE 10.11% 12.25% 12.04% 5.91% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 150.80 157.44 131.86 66.83 31.13%
EPS 36.39 40.44 35.39 15.55 32.73%
DPS 0.00 0.00 3.00 0.00 -
NAPS 3.60 3.30 2.94 2.63 11.02%
Adjusted Per Share Value based on latest NOSH - 118,088
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 53.35 55.70 46.64 20.69 37.08%
EPS 12.87 14.31 12.52 4.81 38.78%
DPS 0.00 0.00 1.06 0.00 -
NAPS 1.2736 1.1675 1.0398 0.814 16.07%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.53 1.23 1.37 2.22 -
P/RPS 1.01 0.78 1.04 3.32 -32.72%
P/EPS 4.20 3.04 3.87 14.28 -33.47%
EY 23.79 32.87 25.83 7.00 50.29%
DY 0.00 0.00 2.19 0.00 -
P/NAPS 0.43 0.37 0.47 0.84 -19.98%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 27/02/07 24/02/06 28/02/05 - -
Price 1.94 1.33 1.34 0.00 -
P/RPS 1.29 0.84 1.02 0.00 -
P/EPS 5.33 3.29 3.79 0.00 -
EY 18.76 30.40 26.41 0.00 -
DY 0.00 0.00 2.24 0.00 -
P/NAPS 0.54 0.40 0.46 0.00 -

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