[PLENITU] YoY Quarter Result on 30-Jun-2008 [#4]

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Quarter Result
Revenue	75,923	107,586	66,686	129,617	90,873	64,473	59,579	4.12%
YoY %	-29.43%	61.33%	-48.55%	42.64%	40.95%	8.21%	-	-
Horiz. %	127.43%	180.58%	111.93%	217.55%	152.53%	108.21%	100.00%	-
PBT	28,938	35,851	32,613	33,477	32,028	19,726	24,819	2.59%
YoY %	-19.28%	9.93%	-2.58%	4.52%	62.36%	-20.52%	-	-
Horiz. %	116.60%	144.45%	131.40%	134.88%	129.05%	79.48%	100.00%	-
Tax	-6,735	-8,251	-7,008	-8,969	-10,639	-6,334	-6,813	-0.19%
YoY %	18.37%	-17.74%	21.86%	15.70%	-67.97%	7.03%	-	-
Horiz. %	98.86%	121.11%	102.86%	131.65%	156.16%	92.97%	100.00%	-
NP	22,203	27,600	25,605	24,508	21,389	13,392	18,006	3.55%
YoY %	-19.55%	7.79%	4.48%	14.58%	59.71%	-25.62%	-	-
Horiz. %	123.31%	153.28%	142.20%	136.11%	118.79%	74.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	22,203	27,600	25,605	24,508	21,389	13,392	18,006	3.55%
YoY %	-19.55%	7.79%	4.48%	14.58%	59.71%	-25.62%	-	-
Horiz. %	123.31%	153.28%	142.20%	136.11%	118.79%	74.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.27%	23.01%	21.49%	26.79%	33.22%	32.11%	27.45%	-
YoY %	1.13%	7.07%	-19.78%	-19.36%	3.46%	16.98%	-	-
Horiz. %	84.77%	83.83%	78.29%	97.60%	121.02%	116.98%	100.00%	-
Total Cost	53,720	79,986	41,081	105,109	69,484	51,081	41,573	4.36%
YoY %	-32.84%	94.70%	-60.92%	51.27%	36.03%	22.87%	-	-
Horiz. %	129.22%	192.40%	98.82%	252.83%	167.14%	122.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	787,935	675,122	654,609	588,707	521,014	473,867	425,179	10.82%
YoY %	16.71%	3.13%	11.19%	12.99%	9.95%	11.45%	-	-
Horiz. %	185.32%	158.79%	153.96%	138.46%	122.54%	111.45%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	787,935	675,122	654,609	588,707	521,014	473,867	425,179	10.82%
YoY %	16.71%	3.13%	11.19%	12.99%	9.95%	11.45%	-	-
Horiz. %	185.32%	158.79%	153.96%	138.46%	122.54%	111.45%	100.00%	-
NOSH	270,768	135,024	134,971	135,024	134,977	135,005	134,977	12.29%
YoY %	100.53%	0.04%	-0.04%	0.03%	-0.02%	0.02%	-	-
Horiz. %	200.60%	100.03%	100.00%	100.03%	100.00%	100.02%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	29.24%	25.65%	38.40%	18.91%	23.54%	20.77%	30.22%	-
YoY %	14.00%	-33.20%	103.07%	-19.67%	13.34%	-31.27%	-	-
Horiz. %	96.76%	84.88%	127.07%	62.57%	77.90%	68.73%	100.00%	-
ROE	2.82%	4.09%	3.91%	4.16%	4.11%	2.83%	4.23%	-
YoY %	-31.05%	4.60%	-6.01%	1.22%	45.23%	-33.10%	-	-
Horiz. %	66.67%	96.69%	92.43%	98.35%	97.16%	66.90%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	28.04	79.68	49.41	96.00	67.32	47.76	44.14	-7.28%
YoY %	-64.81%	61.26%	-48.53%	42.60%	40.95%	8.20%	-	-
Horiz. %	63.53%	180.52%	111.94%	217.49%	152.51%	108.20%	100.00%	-
EPS	8.20	10.20	18.97	18.15	15.84	9.92	13.34	-7.78%
YoY %	-19.61%	-46.23%	4.52%	14.58%	59.68%	-25.64%	-	-
Horiz. %	61.47%	76.46%	142.20%	136.06%	118.74%	74.36%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.91	5.00	4.85	4.36	3.86	3.51	3.15	-1.31%
YoY %	-41.80%	3.09%	11.24%	12.95%	9.97%	11.43%	-	-
Horiz. %	92.38%	158.73%	153.97%	138.41%	122.54%	111.43%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 135,024
RPS	19.90	28.20	17.48	33.97	23.82	16.90	15.62	4.11%
YoY %	-29.43%	61.33%	-48.54%	42.61%	40.95%	8.19%	-	-
Horiz. %	127.40%	180.54%	111.91%	217.48%	152.50%	108.19%	100.00%	-
EPS	5.82	7.23	6.71	6.42	5.61	3.51	4.72	3.55%
YoY %	-19.50%	7.75%	4.52%	14.44%	59.83%	-25.64%	-	-
Horiz. %	123.31%	153.18%	142.16%	136.02%	118.86%	74.36%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.0652	1.7695	1.7157	1.543	1.3656	1.242	1.1144	10.82%
YoY %	16.71%	3.14%	11.19%	12.99%	9.95%	11.45%	-	-
Horiz. %	185.32%	158.78%	153.96%	138.46%	122.54%	111.45%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	2.09	1.50	1.20	1.11	2.80	1.40	1.25	-
P/RPS	7.45	1.88	2.43	1.16	4.16	2.93	2.83	17.49%
YoY %	296.28%	-22.63%	109.48%	-72.12%	41.98%	3.53%	-	-
Horiz. %	263.25%	66.43%	85.87%	40.99%	147.00%	103.53%	100.00%	-
P/EPS	25.49	7.34	6.33	6.12	17.67	14.11	9.37	18.14%
YoY %	247.28%	15.96%	3.43%	-65.37%	25.23%	50.59%	-	-
Horiz. %	272.04%	78.34%	67.56%	65.31%	188.58%	150.59%	100.00%	-
EY	3.92	13.63	15.81	16.35	5.66	7.09	10.67	-15.36%
YoY %	-71.24%	-13.79%	-3.30%	188.87%	-20.17%	-33.55%	-	-
Horiz. %	36.74%	127.74%	148.17%	153.23%	53.05%	66.45%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.72	0.30	0.25	0.25	0.73	0.40	0.40	10.28%
YoY %	140.00%	20.00%	0.00%	-65.75%	82.50%	0.00%	-	-
Horiz. %	180.00%	75.00%	62.50%	62.50%	182.50%	100.00%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	23/08/11	23/08/10	28/08/09	22/08/08	27/08/07	18/08/06	24/08/05	-
Price	1.92	1.79	1.37	2.04	2.88	1.44	1.26	-
P/RPS	6.85	2.25	2.77	2.13	4.28	3.02	2.85	15.72%
YoY %	204.44%	-18.77%	30.05%	-50.23%	41.72%	5.96%	-	-
Horiz. %	240.35%	78.95%	97.19%	74.74%	150.18%	105.96%	100.00%	-
P/EPS	23.41	8.76	7.22	11.24	18.17	14.52	9.45	16.31%
YoY %	167.24%	21.33%	-35.77%	-38.14%	25.14%	53.65%	-	-
Horiz. %	247.72%	92.70%	76.40%	118.94%	192.28%	153.65%	100.00%	-
EY	4.27	11.42	13.85	8.90	5.50	6.89	10.59	-14.04%
YoY %	-62.61%	-17.55%	55.62%	61.82%	-20.17%	-34.94%	-	-
Horiz. %	40.32%	107.84%	130.78%	84.04%	51.94%	65.06%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.66	0.36	0.28	0.47	0.75	0.41	0.40	8.70%
YoY %	83.33%	28.57%	-40.43%	-37.33%	82.93%	2.50%	-	-
Horiz. %	165.00%	90.00%	70.00%	117.50%	187.50%	102.50%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos