[PLENITU] QoQ Cumulative Quarter Result on 31-Dec-2004 [#2]

Stock
[PLENITU] PLENITUDE BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 132.14%
YoY- 1.22%
Quarter Report
Latest QR
Upcoming QR
PLENITU's Result
PLENITU's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 51,502 193,120 133,978 82,455 32,734 174,611 99,201 -35.37%
PBT 16,902 69,980 45,321 26,491 11,431 66,629 30,533 -32.55%
Tax -4,655 -20,978 -14,138 -7,885 -3,416 -19,102 -7,806 -29.12%
NP 12,247 49,002 31,183 18,606 8,015 47,527 22,727 -33.75%
-
NP to SH 12,247 49,002 31,183 18,606 8,015 47,527 22,727 -33.75%
-
Tax Rate 27.54% 29.98% 31.20% 29.76% 29.88% 28.67% 25.57% -
Total Cost 39,255 144,118 102,795 63,849 24,719 127,084 76,474 -35.86%
-
Net Worth 437,221 427,906 410,373 396,964 388,606 344,983 314,209 24.61%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - 2,699 - - - 3,670 - -
Div Payout % - 5.51% - - - 7.72% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 437,221 427,906 410,373 396,964 388,606 344,983 314,209 24.61%
NOSH 134,945 134,986 134,991 135,021 134,932 122,334 118,123 9.27%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 23.78% 25.37% 23.27% 22.57% 24.49% 27.22% 22.91% -
ROE 2.80% 11.45% 7.60% 4.69% 2.06% 13.78% 7.23% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 38.17 143.07 99.25 61.07 24.26 142.73 83.98 -40.85%
EPS 9.07 36.30 23.10 13.78 5.94 38.85 19.24 -39.40%
DPS 0.00 2.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 3.24 3.17 3.04 2.94 2.88 2.82 2.66 14.03%
Adjusted Per Share Value based on latest NOSH - 134,942
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 13.50 50.62 35.12 21.61 8.58 45.77 26.00 -35.37%
EPS 3.21 12.84 8.17 4.88 2.10 12.46 5.96 -33.77%
DPS 0.00 0.71 0.00 0.00 0.00 0.96 0.00 -
NAPS 1.146 1.1215 1.0756 1.0404 1.0185 0.9042 0.8235 24.62%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.18 1.25 1.26 1.37 1.47 1.80 1.98 -
P/RPS 3.09 0.87 1.27 2.24 6.06 1.26 2.36 19.66%
P/EPS 13.00 3.44 5.45 9.94 24.75 4.63 10.29 16.84%
EY 7.69 29.04 18.33 10.06 4.04 21.58 9.72 -14.44%
DY 0.00 1.60 0.00 0.00 0.00 1.67 0.00 -
P/NAPS 0.36 0.39 0.41 0.47 0.51 0.64 0.74 -38.11%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 17/11/05 24/08/05 19/05/05 28/02/05 25/11/04 25/08/04 21/05/04 -
Price 1.20 1.26 1.21 1.34 1.42 1.60 1.75 -
P/RPS 3.14 0.88 1.22 2.19 5.85 1.12 2.08 31.56%
P/EPS 13.22 3.47 5.24 9.72 23.91 4.12 9.10 28.24%
EY 7.56 28.81 19.09 10.28 4.18 24.28 10.99 -22.05%
DY 0.00 1.59 0.00 0.00 0.00 1.87 0.00 -
P/NAPS 0.37 0.40 0.40 0.46 0.49 0.57 0.66 -31.98%

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