[PLENITU] QoQ TTM 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- 8.6%
YoY- 10.38%
Quarter Report
Latest QR
Upcoming QR
PLENITU's Result
PLENITU's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 221,102 216,208 212,523 212,326 193,558 209,390 177,940 15.62%
PBT 75,115 80,208 77,751 75,614 70,143 81,418 68,251 6.61%
Tax -22,791 -23,270 -23,170 -22,191 -20,952 -25,435 -20,501 7.33%
NP 52,324 56,938 54,581 53,423 49,191 55,983 47,750 6.30%
-
NP to SH 52,324 56,938 54,581 53,423 49,191 55,983 47,750 6.30%
-
Tax Rate 30.34% 29.01% 29.80% 29.35% 29.87% 31.24% 30.04% -
Total Cost 168,778 159,270 157,942 158,903 144,367 153,407 130,190 18.95%
-
Net Worth 473,867 460,442 445,443 437,221 425,179 410,236 396,731 12.61%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - 4,049 4,049 -
Div Payout % - - - - - 7.23% 8.48% -
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 473,867 460,442 445,443 437,221 425,179 410,236 396,731 12.61%
NOSH 135,005 135,027 134,982 134,945 134,977 134,946 134,942 0.03%
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 23.67% 26.33% 25.68% 25.16% 25.41% 26.74% 26.83% -
ROE 11.04% 12.37% 12.25% 12.22% 11.57% 13.65% 12.04% -
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 163.77 160.12 157.44 157.34 143.40 155.17 131.86 15.58%
EPS 38.76 42.17 40.44 39.59 36.44 41.49 35.39 6.26%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 3.00 -
NAPS 3.51 3.41 3.30 3.24 3.15 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 56.67 55.70 55.65 50.73 54.88 46.64 15.62%
EPS 13.71 14.92 14.31 14.00 12.89 14.67 12.52 6.25%
DPS 0.00 0.00 0.00 0.00 0.00 1.06 1.06 -
NAPS 1.242 1.2068 1.1675 1.146 1.1144 1.0752 1.0398 12.61%
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 0.84 0.78 0.75 0.87 0.81 1.04 -12.61%
P/EPS 3.61 3.20 3.04 2.98 3.43 3.04 3.87 -4.54%
EY 27.68 31.24 32.87 33.55 29.16 32.92 25.83 4.73%
DY 0.00 0.00 0.00 0.00 0.00 2.38 2.19 -
P/NAPS 0.40 0.40 0.37 0.36 0.40 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 0.88 0.84 0.76 0.88 0.78 1.02 -9.39%
P/EPS 3.72 3.34 3.29 3.03 3.46 2.92 3.79 -1.23%
EY 26.91 29.91 30.40 32.99 28.92 34.29 26.41 1.26%
DY 0.00 0.00 0.00 0.00 0.00 2.48 2.24 -
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