[PLENITU] QoQ Quarter Result on 31-Dec-2009 [#2]

Stock
[PLENITU] PLENITUDE BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 96.95%
YoY- 126.36%
Quarter Report
Latest QR
Upcoming QR
PLENITU's Result
PLENITU's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 77,080 107,586 74,801 109,375 57,951 66,686 112,002 -22.03%
PBT 27,777 35,851 30,638 31,082 15,979 32,613 43,972 -26.35%
Tax -7,531 -8,251 -8,924 -7,950 -4,234 -7,008 -13,263 -31.40%
NP 20,246 27,600 21,714 23,132 11,745 25,605 30,709 -24.23%
-
NP to SH 20,246 27,600 21,714 23,132 11,745 25,605 30,709 -24.23%
-
Tax Rate 27.11% 23.01% 29.13% 25.58% 26.50% 21.49% 30.16% -
Total Cost 56,834 79,986 53,087 86,243 46,206 41,081 81,293 -21.21%
-
Net Worth 745,052 675,122 696,792 675,189 666,900 654,609 629,028 11.93%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 20,245 - - - - - - -
Div Payout % 100.00% - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 745,052 675,122 696,792 675,189 666,900 654,609 629,028 11.93%
NOSH 134,973 135,024 135,037 135,037 135,000 134,971 134,984 -0.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 26.27% 25.65% 29.03% 21.15% 20.27% 38.40% 27.42% -
ROE 2.72% 4.09% 3.12% 3.43% 1.76% 3.91% 4.88% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 57.11 79.68 55.39 81.00 42.93 49.41 82.97 -22.02%
EPS 15.00 10.20 16.08 17.13 8.70 18.97 22.75 -24.22%
DPS 15.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.52 5.00 5.16 5.00 4.94 4.85 4.66 11.94%
Adjusted Per Share Value based on latest NOSH - 135,037
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 20.20 28.20 19.61 28.67 15.19 17.48 29.36 -22.04%
EPS 5.31 7.23 5.69 6.06 3.08 6.71 8.05 -24.20%
DPS 5.31 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9528 1.7695 1.8263 1.7697 1.7479 1.7157 1.6487 11.93%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.36 1.50 1.48 1.32 1.42 1.20 0.88 -
P/RPS 4.13 1.88 2.67 1.63 3.31 2.43 1.06 147.40%
P/EPS 15.73 7.34 9.20 7.71 16.32 6.33 3.87 154.47%
EY 6.36 13.63 10.86 12.98 6.13 15.81 25.85 -60.70%
DY 6.36 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.30 0.29 0.26 0.29 0.25 0.19 72.29%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 22/11/10 23/08/10 27/05/10 23/02/10 19/11/09 28/08/09 29/05/09 -
Price 2.19 1.79 1.43 1.35 1.38 1.37 1.12 -
P/RPS 3.83 2.25 2.58 1.67 3.21 2.77 1.35 100.27%
P/EPS 14.60 8.76 8.89 7.88 15.86 7.22 4.92 106.36%
EY 6.85 11.42 11.24 12.69 6.30 13.85 20.31 -51.51%
DY 6.85 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.36 0.28 0.27 0.28 0.28 0.24 40.52%

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