[PLUS] QoQ Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[PLUS] PLUS EXPRESSWAYS BHD
Announcement Date
24-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 111.21%
YoY- 1.83%
Quarter Report
Latest QR
Upcoming QR
PLUS's Result
PLUS's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 405,335 1,650,120 1,208,758 803,853 393,402 1,580,870 1,151,860 -50.12%
PBT 489,051 773,701 551,290 358,412 169,576 735,561 539,573 -6.33%
Tax -1,801 -5,215 -5,091 -2,963 -1,281 -3,500 -1,971 -5.83%
NP 487,250 768,486 546,199 355,449 168,295 732,061 537,602 -6.34%
-
NP to SH 487,250 768,486 546,199 355,449 168,295 732,061 537,602 -6.34%
-
Tax Rate 0.37% 0.67% 0.92% 0.83% 0.76% 0.48% 0.37% -
Total Cost -81,915 881,634 662,559 448,404 225,107 848,809 614,258 -
-
Net Worth 3,897,999 3,449,937 3,201,166 3,199,540 3,196,106 3,000,250 2,800,531 24.63%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 349,993 175,063 174,974 - 175,014 175,033 -
Div Payout % - 45.54% 32.05% 49.23% - 23.91% 32.56% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 3,897,999 3,449,937 3,201,166 3,199,540 3,196,106 3,000,250 2,800,531 24.63%
NOSH 4,997,435 4,999,908 5,001,822 4,999,282 4,993,917 5,000,416 5,000,948 -0.04%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 120.21% 46.57% 45.19% 44.22% 42.78% 46.31% 46.67% -
ROE 12.50% 22.28% 17.06% 11.11% 5.27% 24.40% 19.20% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 8.11 33.00 24.17 16.08 7.88 31.61 23.03 -50.10%
EPS 9.75 15.37 10.92 7.11 3.37 14.64 10.75 -6.29%
DPS 0.00 7.00 3.50 3.50 0.00 3.50 3.50 -
NAPS 0.78 0.69 0.64 0.64 0.64 0.60 0.56 24.69%
Adjusted Per Share Value based on latest NOSH - 5,004,117
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 8.11 33.00 24.18 16.08 7.87 31.62 23.04 -50.11%
EPS 9.75 15.37 10.92 7.11 3.37 14.64 10.75 -6.29%
DPS 0.00 7.00 3.50 3.50 0.00 3.50 3.50 -
NAPS 0.7796 0.69 0.6402 0.6399 0.6392 0.6001 0.5601 24.63%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 2.85 2.80 2.47 2.25 2.53 2.55 2.40 -
P/RPS 35.14 8.48 10.22 13.99 32.12 8.07 10.42 124.71%
P/EPS 29.23 18.22 22.62 31.65 75.07 17.42 22.33 19.64%
EY 3.42 5.49 4.42 3.16 1.33 5.74 4.48 -16.45%
DY 0.00 2.50 1.42 1.56 0.00 1.37 1.46 -
P/NAPS 3.65 4.06 3.86 3.52 3.95 4.25 4.29 -10.20%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 17/05/05 24/02/05 24/11/04 24/08/04 26/05/04 27/02/04 13/11/03 -
Price 3.32 2.73 2.81 2.40 2.22 2.43 2.53 -
P/RPS 40.93 8.27 11.63 14.93 28.18 7.69 10.98 140.22%
P/EPS 34.05 17.76 25.73 33.76 65.88 16.60 23.53 27.90%
EY 2.94 5.63 3.89 2.96 1.52 6.02 4.25 -21.76%
DY 0.00 2.56 1.25 1.46 0.00 1.44 1.38 -
P/NAPS 4.26 3.96 4.39 3.75 3.47 4.05 4.52 -3.86%

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