[PLENITU] QoQ Annualized Quarter Result on 31-Dec-2010 [#2]

Stock
[PLENITU] PLENITUDE BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 11.14%
YoY- 29.03%
Quarter Report
Latest QR
Upcoming QR
PLENITU's Result
PLENITU's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 234,784 317,886 322,617 327,794 308,320 349,713 322,836 -19.11%
PBT 99,356 121,842 123,872 123,540 111,108 113,550 103,598 -2.74%
Tax -27,420 -32,244 -34,012 -33,534 -30,124 -29,359 -28,144 -1.72%
NP 71,936 89,598 89,860 90,006 80,984 84,191 75,454 -3.13%
-
NP to SH 71,936 89,598 89,860 90,006 80,984 84,191 75,454 -3.13%
-
Tax Rate 27.60% 26.46% 27.46% 27.14% 27.11% 25.86% 27.17% -
Total Cost 162,848 228,288 232,757 237,788 227,336 265,522 247,381 -24.30%
-
Net Worth 799,885 785,331 762,911 749,151 745,052 724,984 696,587 9.64%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 8,096 10,783 16,168 80,983 20,250 - -
Div Payout % - 9.04% 12.00% 17.96% 100.00% 24.05% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 799,885 785,331 762,911 749,151 745,052 724,984 696,587 9.64%
NOSH 268,417 269,873 269,580 269,479 134,973 135,006 134,997 58.05%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 30.64% 28.19% 27.85% 27.46% 26.27% 24.07% 23.37% -
ROE 8.99% 11.41% 11.78% 12.01% 10.87% 11.61% 10.83% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 87.47 117.79 119.67 121.64 228.43 259.03 239.14 -48.82%
EPS 26.80 33.20 33.33 33.40 60.00 31.20 55.89 -38.70%
DPS 0.00 3.00 4.00 6.00 60.00 15.00 0.00 -
NAPS 2.98 2.91 2.83 2.78 5.52 5.37 5.16 -30.62%
Adjusted Per Share Value based on latest NOSH - 269,097
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 61.54 83.32 84.56 85.91 80.81 91.66 84.62 -19.11%
EPS 18.85 23.48 23.55 23.59 21.23 22.07 19.78 -3.15%
DPS 0.00 2.12 2.83 4.24 21.23 5.31 0.00 -
NAPS 2.0965 2.0584 1.9996 1.9635 1.9528 1.9002 1.8258 9.64%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.80 2.09 2.07 2.15 2.36 1.50 1.48 -
P/RPS 2.06 1.77 1.73 1.77 1.03 0.58 0.62 122.50%
P/EPS 6.72 6.30 6.21 6.44 3.93 2.41 2.65 85.85%
EY 14.89 15.89 16.10 15.53 25.42 41.57 37.77 -46.20%
DY 0.00 1.44 1.93 2.79 25.42 10.00 0.00 -
P/NAPS 0.60 0.72 0.73 0.77 0.43 0.28 0.29 62.29%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 21/11/11 23/08/11 27/05/11 23/02/11 22/11/10 23/08/10 27/05/10 -
Price 1.95 1.92 2.04 2.20 2.19 1.79 1.43 -
P/RPS 2.23 1.63 1.70 1.81 0.96 0.69 0.60 139.74%
P/EPS 7.28 5.78 6.12 6.59 3.65 2.87 2.56 100.59%
EY 13.74 17.29 16.34 15.18 27.40 34.84 39.09 -50.16%
DY 0.00 1.56 1.96 2.73 27.40 8.38 0.00 -
P/NAPS 0.65 0.66 0.72 0.79 0.40 0.33 0.28 75.23%

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