[PLENITU] QoQ Cumulative Quarter Result on 30-Sep-2005 [#1]

Stock
[PLENITU] PLENITUDE BHD
Announcement Date
17-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -75.01%
YoY- 52.8%
Quarter Report
Latest QR
Upcoming QR
PLENITU's Result
PLENITU's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 221,102 156,629 101,421 51,502 193,120 133,978 82,455 93.36%
PBT 75,181 55,455 34,099 16,902 69,980 45,321 26,491 100.83%
Tax -22,791 -16,457 -10,102 -4,655 -20,978 -14,138 -7,885 103.30%
NP 52,390 38,998 23,997 12,247 49,002 31,183 18,606 99.78%
-
NP to SH 52,390 38,998 23,997 12,247 49,002 31,183 18,606 99.78%
-
Tax Rate 30.31% 29.68% 29.63% 27.54% 29.98% 31.20% 29.76% -
Total Cost 168,712 117,631 77,424 39,255 144,118 102,795 63,849 91.47%
-
Net Worth 473,822 460,308 445,379 437,221 427,906 410,373 396,964 12.55%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 7,424 7,424 - - 2,699 - - -
Div Payout % 14.17% 19.04% - - 5.51% - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 473,822 460,308 445,379 437,221 427,906 410,373 396,964 12.55%
NOSH 134,992 134,987 134,963 134,945 134,986 134,991 135,021 -0.01%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 23.69% 24.90% 23.66% 23.78% 25.37% 23.27% 22.57% -
ROE 11.06% 8.47% 5.39% 2.80% 11.45% 7.60% 4.69% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 163.79 116.03 75.15 38.17 143.07 99.25 61.07 93.38%
EPS 38.81 28.89 17.78 9.07 36.30 23.10 13.78 99.81%
DPS 5.50 5.50 0.00 0.00 2.00 0.00 0.00 -
NAPS 3.51 3.41 3.30 3.24 3.17 3.04 2.94 12.57%
Adjusted Per Share Value based on latest NOSH - 134,945
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 57.95 41.05 26.58 13.50 50.62 35.12 21.61 93.36%
EPS 13.73 10.22 6.29 3.21 12.84 8.17 4.88 99.67%
DPS 1.95 1.95 0.00 0.00 0.71 0.00 0.00 -
NAPS 1.2419 1.2065 1.1673 1.146 1.1215 1.0756 1.0404 12.56%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.40 1.35 1.23 1.18 1.25 1.26 1.37 -
P/RPS 0.85 1.16 1.64 3.09 0.87 1.27 2.24 -47.67%
P/EPS 3.61 4.67 6.92 13.00 3.44 5.45 9.94 -49.19%
EY 27.72 21.40 14.46 7.69 29.04 18.33 10.06 96.91%
DY 3.93 4.07 0.00 0.00 1.60 0.00 0.00 -
P/NAPS 0.40 0.40 0.37 0.36 0.39 0.41 0.47 -10.21%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 18/08/06 25/05/06 24/02/06 17/11/05 24/08/05 19/05/05 28/02/05 -
Price 1.44 1.41 1.33 1.20 1.26 1.21 1.34 -
P/RPS 0.88 1.22 1.77 3.14 0.88 1.22 2.19 -45.63%
P/EPS 3.71 4.88 7.48 13.22 3.47 5.24 9.72 -47.47%
EY 26.95 20.49 13.37 7.56 28.81 19.09 10.28 90.46%
DY 3.82 3.90 0.00 0.00 1.59 0.00 0.00 -
P/NAPS 0.41 0.41 0.40 0.37 0.40 0.40 0.46 -7.40%

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