[PLENITU] YoY TTM Result on 31-Dec-2009 [#2]

Stock
[PLENITU] PLENITUDE BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 16.5%
YoY- 23.34%
Quarter Report
Latest QR
Upcoming QR
PLENITU's Result
PLENITU's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 122,518 286,801 346,284 346,014 333,332 272,875 203,556 -8.10%
PBT 60,757 119,155 128,259 123,646 101,750 91,992 71,107 -2.58%
Tax -17,067 -31,173 -33,942 -32,455 -27,817 -28,108 -21,985 -4.12%
NP 43,690 87,982 94,317 91,191 73,933 63,884 49,122 -1.93%
-
NP to SH 43,690 87,982 94,317 91,191 73,933 63,884 49,122 -1.93%
-
Tax Rate 28.09% 26.16% 26.46% 26.25% 27.34% 30.55% 30.92% -
Total Cost 78,828 198,819 251,967 254,823 259,399 208,991 154,434 -10.59%
-
Net Worth 847,660 816,138 748,091 675,189 598,020 538,533 485,933 9.70%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - 8,072 - - - - -
Div Payout % - - 8.56% - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 847,660 816,138 748,091 675,189 598,020 538,533 485,933 9.70%
NOSH 270,818 270,244 269,097 135,037 134,993 134,970 134,981 12.29%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 35.66% 30.68% 27.24% 26.35% 22.18% 23.41% 24.13% -
ROE 5.15% 10.78% 12.61% 13.51% 12.36% 11.86% 10.11% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 45.24 106.13 128.68 256.23 246.92 202.17 150.80 -18.16%
EPS 16.13 32.56 35.05 67.53 54.77 47.33 36.39 -12.67%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 3.13 3.02 2.78 5.00 4.43 3.99 3.60 -2.30%
Adjusted Per Share Value based on latest NOSH - 135,037
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 32.11 75.17 90.76 90.69 87.37 71.52 53.35 -8.10%
EPS 11.45 23.06 24.72 23.90 19.38 16.74 12.87 -1.92%
DPS 0.00 0.00 2.12 0.00 0.00 0.00 0.00 -
NAPS 2.2217 2.1391 1.9607 1.7697 1.5674 1.4115 1.2736 9.70%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.83 1.95 2.15 1.32 0.90 1.31 1.53 -
P/RPS 4.05 1.84 1.67 0.52 0.36 0.65 1.01 26.01%
P/EPS 11.34 5.99 6.13 1.95 1.64 2.77 4.20 17.98%
EY 8.82 16.70 16.30 51.16 60.85 36.13 23.79 -15.22%
DY 0.00 0.00 1.40 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.65 0.77 0.26 0.20 0.33 0.43 5.10%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 23/02/12 23/02/11 23/02/10 27/02/09 29/02/08 27/02/07 -
Price 1.76 2.11 2.20 1.35 0.94 1.05 1.94 -
P/RPS 3.89 1.99 1.71 0.53 0.38 0.52 1.29 20.17%
P/EPS 10.91 6.48 6.28 2.00 1.72 2.22 5.33 12.66%
EY 9.17 15.43 15.93 50.02 58.26 45.08 18.76 -11.23%
DY 0.00 0.00 1.36 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.70 0.79 0.27 0.21 0.26 0.54 0.60%

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