[PLENITU] QoQ TTM Result on 30-Sep-2004 [#1]

Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 1.89%
YoY- 580.05%
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 193,558 209,390 177,940 171,559 174,408 98,997 78,924 81.95%
PBT 70,143 81,418 68,251 67,886 66,603 30,509 24,844 99.88%
Tax -20,952 -25,435 -20,501 -19,487 -19,102 -7,806 -6,485 118.70%
NP 49,191 55,983 47,750 48,399 47,501 22,703 18,359 93.02%
-
NP to SH 49,191 55,983 47,750 48,399 47,501 22,703 18,359 93.02%
-
Tax Rate 29.87% 31.24% 30.04% 28.71% 28.68% 25.59% 26.10% -
Total Cost 144,367 153,407 130,190 123,160 126,907 76,294 60,565 78.53%
-
Net Worth 425,179 410,236 396,731 388,606 380,676 358,934 310,572 23.31%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - 4,049 4,049 4,049 4,049 - - -
Div Payout % - 7.23% 8.48% 8.37% 8.53% - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 425,179 410,236 396,731 388,606 380,676 358,934 310,572 23.31%
NOSH 134,977 134,946 134,942 134,932 134,991 134,937 118,088 9.32%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 25.41% 26.74% 26.83% 28.21% 27.24% 22.93% 23.26% -
ROE 11.57% 13.65% 12.04% 12.45% 12.48% 6.33% 5.91% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 143.40 155.17 131.86 127.14 129.20 73.36 66.83 66.43%
EPS 36.44 41.49 35.39 35.87 35.19 16.82 15.55 76.51%
DPS 0.00 3.00 3.00 3.00 3.00 0.00 0.00 -
NAPS 3.15 3.04 2.94 2.88 2.82 2.66 2.63 12.79%
Adjusted Per Share Value based on latest NOSH - 134,932
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 50.73 54.88 46.64 44.97 45.71 25.95 20.69 81.93%
EPS 12.89 14.67 12.52 12.69 12.45 5.95 4.81 93.04%
DPS 0.00 1.06 1.06 1.06 1.06 0.00 0.00 -
NAPS 1.1144 1.0752 1.0398 1.0185 0.9978 0.9408 0.814 23.31%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.25 1.26 1.37 1.47 1.80 1.98 2.22 -
P/RPS 0.87 0.81 1.04 1.16 1.39 2.70 3.32 -59.08%
P/EPS 3.43 3.04 3.87 4.10 5.12 11.77 14.28 -61.39%
EY 29.16 32.92 25.83 24.40 19.55 8.50 7.00 159.12%
DY 0.00 2.38 2.19 2.04 1.67 0.00 0.00 -
P/NAPS 0.40 0.41 0.47 0.51 0.64 0.74 0.84 -39.04%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 24/08/05 19/05/05 28/02/05 25/11/04 25/08/04 - - -
Price 1.26 1.21 1.34 1.42 1.60 0.00 0.00 -
P/RPS 0.88 0.78 1.02 1.12 1.24 0.00 0.00 -
P/EPS 3.46 2.92 3.79 3.96 4.55 0.00 0.00 -
EY 28.92 34.29 26.41 25.26 21.99 0.00 0.00 -
DY 0.00 2.48 2.24 2.11 1.87 0.00 0.00 -
P/NAPS 0.40 0.40 0.46 0.49 0.57 0.00 0.00 -

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