[PLENITU] YoY TTM Result on 31-Dec-2007 [#2]

Stock
[PLENITU] PLENITUDE BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 8.88%
YoY- 30.05%
Quarter Report
Latest QR
Upcoming QR
PLENITU's Result
PLENITU's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 346,284 346,014 333,332 272,875 203,556 212,523 177,940 11.73%
PBT 128,259 123,646 101,750 91,992 71,107 77,751 68,251 11.08%
Tax -33,942 -32,455 -27,817 -28,108 -21,985 -23,170 -20,501 8.76%
NP 94,317 91,191 73,933 63,884 49,122 54,581 47,750 12.00%
-
NP to SH 94,317 91,191 73,933 63,884 49,122 54,581 47,750 12.00%
-
Tax Rate 26.46% 26.25% 27.34% 30.55% 30.92% 29.80% 30.04% -
Total Cost 251,967 254,823 259,399 208,991 154,434 157,942 130,190 11.62%
-
Net Worth 748,091 675,189 598,020 538,533 485,933 445,443 396,731 11.14%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 8,072 - - - - - 4,049 12.18%
Div Payout % 8.56% - - - - - 8.48% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 748,091 675,189 598,020 538,533 485,933 445,443 396,731 11.14%
NOSH 269,097 135,037 134,993 134,970 134,981 134,982 134,942 12.18%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 27.24% 26.35% 22.18% 23.41% 24.13% 25.68% 26.83% -
ROE 12.61% 13.51% 12.36% 11.86% 10.11% 12.25% 12.04% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 128.68 256.23 246.92 202.17 150.80 157.44 131.86 -0.40%
EPS 35.05 67.53 54.77 47.33 36.39 40.44 35.39 -0.16%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 3.00 0.00%
NAPS 2.78 5.00 4.43 3.99 3.60 3.30 2.94 -0.92%
Adjusted Per Share Value based on latest NOSH - 134,970
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 90.76 90.69 87.37 71.52 53.35 55.70 46.64 11.72%
EPS 24.72 23.90 19.38 16.74 12.87 14.31 12.52 12.00%
DPS 2.12 0.00 0.00 0.00 0.00 0.00 1.06 12.24%
NAPS 1.9607 1.7697 1.5674 1.4115 1.2736 1.1675 1.0398 11.14%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 2.15 1.32 0.90 1.31 1.53 1.23 1.37 -
P/RPS 1.67 0.52 0.36 0.65 1.01 0.78 1.04 8.20%
P/EPS 6.13 1.95 1.64 2.77 4.20 3.04 3.87 7.96%
EY 16.30 51.16 60.85 36.13 23.79 32.87 25.83 -7.38%
DY 1.40 0.00 0.00 0.00 0.00 0.00 2.19 -7.18%
P/NAPS 0.77 0.26 0.20 0.33 0.43 0.37 0.47 8.57%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 23/02/11 23/02/10 27/02/09 29/02/08 27/02/07 24/02/06 28/02/05 -
Price 2.20 1.35 0.94 1.05 1.94 1.33 1.34 -
P/RPS 1.71 0.53 0.38 0.52 1.29 0.84 1.02 8.98%
P/EPS 6.28 2.00 1.72 2.22 5.33 3.29 3.79 8.77%
EY 15.93 50.02 58.26 45.08 18.76 30.40 26.41 -8.07%
DY 1.36 0.00 0.00 0.00 0.00 0.00 2.24 -7.97%
P/NAPS 0.79 0.27 0.21 0.26 0.54 0.40 0.46 9.42%

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