[PLENITU] YoY TTM Result on 31-Mar-2015 [#3]

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
TTM Result
Revenue	255,464	211,897	243,497	277,658	343,140	131,954	239,560	1.07%
YoY %	20.56%	-12.98%	-12.30%	-19.08%	160.05%	-44.92%	-	-
Horiz. %	106.64%	88.45%	101.64%	115.90%	143.24%	55.08%	100.00%	-
PBT	77,873	63,092	165,215	104,063	161,167	63,670	102,237	-4.43%
YoY %	23.43%	-61.81%	58.76%	-35.43%	153.13%	-37.72%	-	-
Horiz. %	76.17%	61.71%	161.60%	101.79%	157.64%	62.28%	100.00%	-
Tax	-21,178	-16,502	-24,467	-29,539	-34,641	-17,955	-26,446	-3.63%
YoY %	-28.34%	32.55%	17.17%	14.73%	-92.93%	32.11%	-	-
Horiz. %	80.08%	62.40%	92.52%	111.70%	130.99%	67.89%	100.00%	-
NP	56,695	46,590	140,748	74,524	126,526	45,715	75,791	-4.72%
YoY %	21.69%	-66.90%	88.86%	-41.10%	176.77%	-39.68%	-	-
Horiz. %	74.80%	61.47%	185.71%	98.33%	166.94%	60.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	56,695	46,590	140,830	74,524	126,526	45,715	75,791	-4.72%
YoY %	21.69%	-66.92%	88.97%	-41.10%	176.77%	-39.68%	-	-
Horiz. %	74.80%	61.47%	185.81%	98.33%	166.94%	60.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.20%	26.16%	14.81%	28.39%	21.49%	28.20%	25.87%	-
YoY %	3.98%	76.64%	-47.83%	32.11%	-23.79%	9.01%	-	-
Horiz. %	105.14%	101.12%	57.25%	109.74%	83.07%	109.01%	100.00%	-
Total Cost	198,769	165,307	102,749	203,134	216,614	86,239	163,769	3.27%
YoY %	20.24%	60.88%	-49.42%	-6.22%	151.18%	-47.34%	-	-
Horiz. %	121.37%	100.94%	62.74%	124.04%	132.27%	52.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,541,396	1,491,797	1,462,014	1,031,802	966,127	863,970	821,448	11.05%
YoY %	3.32%	2.04%	41.70%	6.80%	11.82%	5.18%	-	-
Horiz. %	187.64%	181.61%	177.98%	125.61%	117.61%	105.18%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Equity
Net Worth	1,541,396	1,491,797	1,462,014	1,031,802	966,127	863,970	821,448	11.05%
YoY %	3.32%	2.04%	41.70%	6.80%	11.82%	5.18%	-	-
Horiz. %	187.64%	181.61%	177.98%	125.61%	117.61%	105.18%	100.00%	-
NOSH	381,533	381,533	381,533	271,527	269,116	271,688	268,447	6.03%
YoY %	0.00%	0.00%	40.51%	0.90%	-0.95%	1.21%	-	-
Horiz. %	142.13%	142.13%	142.13%	101.15%	100.25%	101.21%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Ratio Analysis
NP Margin	22.19%	21.99%	57.80%	26.84%	36.87%	34.64%	31.64%	-
YoY %	0.91%	-61.96%	115.35%	-27.20%	6.44%	9.48%	-	-
Horiz. %	70.13%	69.50%	182.68%	84.83%	116.53%	109.48%	100.00%	-
ROE	3.68%	3.12%	9.63%	7.22%	13.10%	5.29%	9.23%	-
YoY %	17.95%	-67.60%	33.38%	-44.89%	147.64%	-42.69%	-	-
Horiz. %	39.87%	33.80%	104.33%	78.22%	141.93%	57.31%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Per Share
RPS	66.96	55.54	63.95	102.26	127.51	48.57	89.24	-4.67%
YoY %	20.56%	-13.15%	-37.46%	-19.80%	162.53%	-45.57%	-	-
Horiz. %	75.03%	62.24%	71.66%	114.59%	142.88%	54.43%	100.00%	-
EPS	14.86	12.21	36.99	27.45	47.02	16.83	28.23	-10.13%
YoY %	21.70%	-66.99%	34.75%	-41.62%	179.38%	-40.38%	-	-
Horiz. %	52.64%	43.25%	131.03%	97.24%	166.56%	59.62%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	4.04	3.91	3.84	3.80	3.59	3.18	3.06	4.73%
YoY %	3.32%	1.82%	1.05%	5.85%	12.89%	3.92%	-	-
Horiz. %	132.03%	127.78%	125.49%	124.18%	117.32%	103.92%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Adjusted Per Share Value based on latest NOSH - 271,527
RPS	66.96	55.54	63.82	72.77	89.94	34.59	62.79	1.07%
YoY %	20.56%	-12.97%	-12.30%	-19.09%	160.02%	-44.91%	-	-
Horiz. %	106.64%	88.45%	101.64%	115.89%	143.24%	55.09%	100.00%	-
EPS	14.86	12.21	36.91	19.53	33.16	11.98	19.86	-4.71%
YoY %	21.70%	-66.92%	88.99%	-41.10%	176.79%	-39.68%	-	-
Horiz. %	74.82%	61.48%	185.85%	98.34%	166.97%	60.32%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	4.04	3.91	3.8319	2.7044	2.5322	2.2645	2.153	11.05%
YoY %	3.32%	2.04%	41.69%	6.80%	11.82%	5.18%	-	-
Horiz. %	187.65%	181.61%	177.98%	125.61%	117.61%	105.18%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	-
Price	1.42	1.65	1.78	2.31	2.60	1.95	2.04	-
P/RPS	2.12	2.97	2.78	2.26	2.04	4.01	2.29	-1.27%
YoY %	-28.62%	6.83%	23.01%	10.78%	-49.13%	75.11%	-	-
Horiz. %	92.58%	129.69%	121.40%	98.69%	89.08%	175.11%	100.00%	-
P/EPS	9.56	13.51	4.81	8.42	5.53	11.59	7.23	4.76%
YoY %	-29.24%	180.87%	-42.87%	52.26%	-52.29%	60.30%	-	-
Horiz. %	132.23%	186.86%	66.53%	116.46%	76.49%	160.30%	100.00%	-
EY	10.46	7.40	20.78	11.88	18.08	8.63	13.84	-4.55%
YoY %	41.35%	-64.39%	74.92%	-34.29%	109.50%	-37.64%	-	-
Horiz. %	75.58%	53.47%	150.14%	85.84%	130.64%	62.36%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.35	0.42	0.46	0.61	0.72	0.61	0.67	-10.25%
YoY %	-16.67%	-8.70%	-24.59%	-15.28%	18.03%	-8.96%	-	-
Horiz. %	52.24%	62.69%	68.66%	91.04%	107.46%	91.04%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Price Multiplier on Announcement Date
Date	28/05/18	24/05/17	25/05/16	21/05/15	22/05/14	22/05/13	16/05/12	-
Price	1.51	1.68	1.72	2.29	2.88	2.34	1.90	-
P/RPS	2.26	3.02	2.69	2.24	2.26	4.82	2.13	0.99%
YoY %	-25.17%	12.27%	20.09%	-0.88%	-53.11%	126.29%	-	-
Horiz. %	106.10%	141.78%	126.29%	105.16%	106.10%	226.29%	100.00%	-
P/EPS	10.16	13.76	4.65	8.34	6.13	13.91	6.73	7.10%
YoY %	-26.16%	195.91%	-44.24%	36.05%	-55.93%	106.69%	-	-
Horiz. %	150.97%	204.46%	69.09%	123.92%	91.08%	206.69%	100.00%	-
EY	9.84	7.27	21.51	11.99	16.32	7.19	14.86	-6.63%
YoY %	35.35%	-66.20%	79.40%	-26.53%	126.98%	-51.62%	-	-
Horiz. %	66.22%	48.92%	144.75%	80.69%	109.83%	48.38%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.37	0.43	0.45	0.60	0.80	0.74	0.62	-8.24%
YoY %	-13.95%	-4.44%	-25.00%	-25.00%	8.11%	19.35%	-	-
Horiz. %	59.68%	69.35%	72.58%	96.77%	129.03%	119.35%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos