[PLENITU] YoY Cumulative Quarter Result on 30-Sep-2009 [#1]

Stock
[PLENITU] PLENITUDE BHD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -85.28%
YoY- -11.35%
Quarter Report
Latest QR
Upcoming QR
PLENITU's Result
PLENITU's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 20,782 58,696 77,080 57,951 67,853 53,329 42,532 -11.24%
PBT 9,064 24,839 27,777 15,979 18,764 17,381 14,063 -7.05%
Tax -3,270 -6,855 -7,531 -4,234 -5,515 -5,396 -4,241 -4.23%
NP 5,794 17,984 20,246 11,745 13,249 11,985 9,822 -8.41%
-
NP to SH 5,794 17,984 20,246 11,745 13,249 11,985 9,822 -8.41%
-
Tax Rate 36.08% 27.60% 27.11% 26.50% 29.39% 31.05% 30.16% -
Total Cost 14,988 40,712 56,834 46,206 54,604 41,344 32,710 -12.18%
-
Net Worth 869,100 799,885 745,052 666,900 602,350 533,116 483,004 10.27%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - 20,245 - - - - -
Div Payout % - - 100.00% - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 869,100 799,885 745,052 666,900 602,350 533,116 483,004 10.27%
NOSH 275,904 268,417 134,973 135,000 135,056 134,966 134,917 12.65%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 27.88% 30.64% 26.27% 20.27% 19.53% 22.47% 23.09% -
ROE 0.67% 2.25% 2.72% 1.76% 2.20% 2.25% 2.03% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 7.53 21.87 57.11 42.93 50.24 39.51 31.52 -21.21%
EPS 2.10 6.70 15.00 8.70 9.81 8.88 7.28 -18.69%
DPS 0.00 0.00 15.00 0.00 0.00 0.00 0.00 -
NAPS 3.15 2.98 5.52 4.94 4.46 3.95 3.58 -2.10%
Adjusted Per Share Value based on latest NOSH - 135,000
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 5.45 15.38 20.20 15.19 17.78 13.98 11.15 -11.23%
EPS 1.52 4.71 5.31 3.08 3.47 3.14 2.57 -8.37%
DPS 0.00 0.00 5.31 0.00 0.00 0.00 0.00 -
NAPS 2.2779 2.0965 1.9528 1.7479 1.5788 1.3973 1.266 10.27%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.84 1.80 2.36 1.42 0.94 3.00 1.45 -
P/RPS 24.43 8.23 4.13 3.31 1.87 7.59 4.60 32.05%
P/EPS 87.62 26.87 15.73 16.32 9.58 33.78 19.92 27.97%
EY 1.14 3.72 6.36 6.13 10.44 2.96 5.02 -21.87%
DY 0.00 0.00 6.36 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.60 0.43 0.29 0.21 0.76 0.41 5.94%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 21/11/11 22/11/10 19/11/09 21/11/08 19/11/07 17/11/06 -
Price 1.85 1.95 2.19 1.38 0.88 2.93 1.62 -
P/RPS 24.56 8.92 3.83 3.21 1.75 7.42 5.14 29.75%
P/EPS 88.10 29.10 14.60 15.86 8.97 33.00 22.25 25.75%
EY 1.14 3.44 6.85 6.30 11.15 3.03 4.49 -20.40%
DY 0.00 0.00 6.85 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.65 0.40 0.28 0.20 0.74 0.45 4.61%

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