[PLENITU] QoQ Annualized Quarter Result on 31-Dec-2008 [#2]

Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -11.43%
YoY- -16.69%
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 231,804 282,756 288,093 208,136 271,412 347,838 290,961 -14.04%
PBT 63,916 109,259 102,194 65,348 75,056 108,490 100,017 -25.78%
Tax -16,936 -29,477 -29,958 -18,412 -22,060 -29,857 -27,850 -28.20%
NP 46,980 79,782 72,236 46,936 52,996 78,633 72,166 -24.86%
-
NP to SH 46,980 79,782 72,236 46,936 52,996 78,633 72,166 -24.86%
-
Tax Rate 26.50% 26.98% 29.31% 28.18% 29.39% 27.52% 27.85% -
Total Cost 184,824 202,974 215,857 161,200 218,416 269,205 218,794 -10.62%
-
Net Worth 666,900 654,717 629,117 598,177 602,350 588,558 564,336 11.76%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - 20,701 -
Div Payout % - - - - - - 28.69% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 666,900 654,717 629,117 598,177 602,350 588,558 564,336 11.76%
NOSH 135,000 134,993 135,003 135,028 135,056 134,990 135,008 -0.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 20.27% 28.22% 25.07% 22.55% 19.53% 22.61% 24.80% -
ROE 7.04% 12.19% 11.48% 7.85% 8.80% 13.36% 12.79% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 171.71 209.46 213.40 154.14 200.96 257.68 215.51 -14.04%
EPS 34.80 59.10 53.51 34.76 39.24 58.25 53.45 -24.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 15.33 -
NAPS 4.94 4.85 4.66 4.43 4.46 4.36 4.18 11.76%
Adjusted Per Share Value based on latest NOSH - 134,993
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 60.76 74.11 75.51 54.55 71.14 91.17 76.26 -14.04%
EPS 12.31 20.91 18.93 12.30 13.89 20.61 18.91 -24.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.43 -
NAPS 1.7479 1.716 1.6489 1.5678 1.5788 1.5426 1.4791 11.76%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.42 1.20 0.88 0.90 0.94 1.11 1.03 -
P/RPS 0.83 0.57 0.41 0.58 0.47 0.43 0.48 44.01%
P/EPS 4.08 2.03 1.64 2.59 2.40 1.91 1.93 64.64%
EY 24.51 49.25 60.80 38.62 41.74 52.48 51.90 -39.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 14.89 -
P/NAPS 0.29 0.25 0.19 0.20 0.21 0.25 0.25 10.39%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 19/11/09 28/08/09 29/05/09 27/02/09 21/11/08 22/08/08 23/05/08 -
Price 1.38 1.37 1.12 0.94 0.88 2.04 1.14 -
P/RPS 0.80 0.65 0.52 0.61 0.44 0.79 0.53 31.55%
P/EPS 3.97 2.32 2.09 2.70 2.24 3.50 2.13 51.39%
EY 25.22 43.14 47.77 36.98 44.59 28.55 46.89 -33.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 13.45 -
P/NAPS 0.28 0.28 0.24 0.21 0.20 0.47 0.27 2.45%

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