[PLENITU] QoQ Annualized Quarter Result on 30-Sep-2018 [#1]

Announcement Date
23-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- -38.5%
YoY- -49.54%
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 226,570 182,085 199,230 170,768 248,709 257,121 213,888 3.92%
PBT 60,636 47,833 50,946 47,004 73,720 67,388 57,624 3.46%
Tax -19,516 -17,154 -17,790 -14,988 -21,661 -19,000 -17,218 8.73%
NP 41,120 30,678 33,156 32,016 52,059 48,388 40,406 1.17%
-
NP to SH 42,248 30,678 33,156 32,016 52,059 48,388 40,406 3.02%
-
Tax Rate 32.19% 35.86% 34.92% 31.89% 29.38% 28.19% 29.88% -
Total Cost 185,450 151,406 166,074 138,752 196,650 208,733 173,482 4.56%
-
Net Worth 1,575,734 1,556,657 1,549,027 1,571,919 1,560,473 1,541,396 1,522,319 2.33%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 1,575,734 1,556,657 1,549,027 1,571,919 1,560,473 1,541,396 1,522,319 2.33%
NOSH 381,533 381,533 381,533 381,533 381,533 381,533 381,533 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 18.15% 16.85% 16.64% 18.75% 20.93% 18.82% 18.89% -
ROE 2.68% 1.97% 2.14% 2.04% 3.34% 3.14% 2.65% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 59.38 47.72 52.22 44.76 65.19 67.39 56.06 3.92%
EPS 11.10 8.00 8.60 8.40 13.60 12.67 10.60 3.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.13 4.08 4.06 4.12 4.09 4.04 3.99 2.33%
Adjusted Per Share Value based on latest NOSH - 381,533
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 59.38 47.72 52.22 44.76 65.19 67.39 56.06 3.92%
EPS 11.10 8.00 8.60 8.40 13.60 12.67 10.60 3.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.13 4.08 4.06 4.12 4.09 4.04 3.99 2.33%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.42 1.51 1.40 1.49 1.50 1.42 1.56 -
P/RPS 2.39 3.16 2.68 3.33 2.30 2.11 2.78 -9.61%
P/EPS 12.82 18.78 16.11 17.76 10.99 11.20 14.73 -8.86%
EY 7.80 5.33 6.21 5.63 9.10 8.93 6.79 9.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.37 0.34 0.36 0.37 0.35 0.39 -8.76%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 20/08/19 24/05/19 26/02/19 23/11/18 27/08/18 28/05/18 09/02/18 -
Price 1.33 1.45 1.49 1.50 1.65 1.51 1.45 -
P/RPS 2.24 3.04 2.85 3.35 2.53 2.24 2.59 -9.24%
P/EPS 12.01 18.03 17.15 17.88 12.09 11.91 13.69 -8.38%
EY 8.33 5.55 5.83 5.59 8.27 8.40 7.30 9.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.36 0.37 0.36 0.40 0.37 0.36 -7.57%

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