[PLENITU] YoY Quarter Result on 30-Sep-2021 [#1]

Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -33.2%
YoY- 1053.18%
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 122,645 65,997 62,764 36,710 45,796 42,692 65,990 10.87%
PBT 31,470 6,060 10,573 3,049 4,364 11,751 21,389 6.64%
Tax -7,204 -3,409 -6,019 -3,486 -3,235 -3,747 -5,528 4.51%
NP 24,266 2,651 4,554 -437 1,129 8,004 15,861 7.34%
-
NP to SH 24,766 4,547 5,443 472 1,414 8,004 15,861 7.70%
-
Tax Rate 22.89% 56.25% 56.93% 114.33% 74.13% 31.89% 25.85% -
Total Cost 98,379 63,346 58,210 37,147 44,667 34,688 50,129 11.88%
-
Net Worth 1,652,041 1,590,995 1,583,365 1,583,365 1,571,919 1,571,919 1,533,765 1.24%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 1,652,041 1,590,995 1,583,365 1,583,365 1,571,919 1,571,919 1,533,765 1.24%
NOSH 381,533 381,533 381,533 381,533 381,533 381,533 381,533 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 19.79% 4.02% 7.26% -1.19% 2.47% 18.75% 24.04% -
ROE 1.50% 0.29% 0.34% 0.03% 0.09% 0.51% 1.03% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 32.15 17.30 16.45 9.62 12.00 11.19 17.30 10.87%
EPS 6.50 1.20 1.40 0.10 0.40 2.10 4.20 7.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.33 4.17 4.15 4.15 4.12 4.12 4.02 1.24%
Adjusted Per Share Value based on latest NOSH - 381,533
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 32.15 17.30 16.45 9.62 12.00 11.19 17.30 10.87%
EPS 6.50 1.20 1.40 0.10 0.40 2.10 4.20 7.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.33 4.17 4.15 4.15 4.12 4.12 4.02 1.24%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.12 0.95 1.01 0.93 1.34 1.49 1.63 -
P/RPS 3.48 5.49 6.14 9.67 11.16 13.32 9.42 -15.28%
P/EPS 17.25 79.71 70.80 751.75 361.57 71.03 39.21 -12.78%
EY 5.80 1.25 1.41 0.13 0.28 1.41 2.55 14.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.23 0.24 0.22 0.33 0.36 0.41 -7.30%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 21/11/23 22/11/22 26/11/21 17/11/20 28/11/19 23/11/18 22/11/17 -
Price 1.12 0.905 1.04 0.90 1.31 1.50 1.63 -
P/RPS 3.48 5.23 6.32 9.35 10.91 13.41 9.42 -15.28%
P/EPS 17.25 75.94 72.90 727.50 353.47 71.50 39.21 -12.78%
EY 5.80 1.32 1.37 0.14 0.28 1.40 2.55 14.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.22 0.25 0.22 0.32 0.36 0.41 -7.30%

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