[PLENITU] QoQ Annualized Quarter Result on 30-Jun-2010 [#4]

Announcement Date
23-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- 11.58%
YoY- 5.53%
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 322,617 327,794 308,320 349,713 322,836 334,652 231,804 24.68%
PBT 123,872 123,540 111,108 113,550 103,598 94,122 63,916 55.50%
Tax -34,012 -33,534 -30,124 -29,359 -28,144 -24,368 -16,936 59.24%
NP 89,860 90,006 80,984 84,191 75,454 69,754 46,980 54.14%
-
NP to SH 89,860 90,006 80,984 84,191 75,454 69,754 46,980 54.14%
-
Tax Rate 27.46% 27.14% 27.11% 25.86% 27.17% 25.89% 26.50% -
Total Cost 232,757 237,788 227,336 265,522 247,381 264,898 184,824 16.63%
-
Net Worth 762,911 749,151 745,052 724,984 696,587 675,125 666,900 9.39%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 10,783 16,168 80,983 20,250 - - - -
Div Payout % 12.00% 17.96% 100.00% 24.05% - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 762,911 749,151 745,052 724,984 696,587 675,125 666,900 9.39%
NOSH 269,580 269,479 134,973 135,006 134,997 135,025 135,000 58.64%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 27.85% 27.46% 26.27% 24.07% 23.37% 20.84% 20.27% -
ROE 11.78% 12.01% 10.87% 11.61% 10.83% 10.33% 7.04% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 119.67 121.64 228.43 259.03 239.14 247.84 171.71 -21.41%
EPS 33.33 33.40 60.00 31.20 55.89 51.66 34.80 -2.83%
DPS 4.00 6.00 60.00 15.00 0.00 0.00 0.00 -
NAPS 2.83 2.78 5.52 5.37 5.16 5.00 4.94 -31.04%
Adjusted Per Share Value based on latest NOSH - 135,024
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 84.56 85.91 80.81 91.66 84.62 87.71 60.76 24.67%
EPS 23.55 23.59 21.23 22.07 19.78 18.28 12.31 54.16%
DPS 2.83 4.24 21.23 5.31 0.00 0.00 0.00 -
NAPS 1.9996 1.9635 1.9528 1.9002 1.8258 1.7695 1.7479 9.39%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.07 2.15 2.36 1.50 1.48 1.32 1.42 -
P/RPS 1.73 1.77 1.03 0.58 0.62 0.53 0.83 63.24%
P/EPS 6.21 6.44 3.93 2.41 2.65 2.56 4.08 32.35%
EY 16.10 15.53 25.42 41.57 37.77 39.14 24.51 -24.45%
DY 1.93 2.79 25.42 10.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.77 0.43 0.28 0.29 0.26 0.29 85.15%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/05/11 23/02/11 22/11/10 23/08/10 27/05/10 23/02/10 19/11/09 -
Price 2.04 2.20 2.19 1.79 1.43 1.35 1.38 -
P/RPS 1.70 1.81 0.96 0.69 0.60 0.54 0.80 65.36%
P/EPS 6.12 6.59 3.65 2.87 2.56 2.61 3.97 33.48%
EY 16.34 15.18 27.40 34.84 39.09 38.27 25.22 -25.14%
DY 1.96 2.73 27.40 8.38 0.00 0.00 0.00 -
P/NAPS 0.72 0.79 0.40 0.33 0.28 0.27 0.28 87.80%

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