[PLUS] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[PLUS] PLUS EXPRESSWAYS BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 36.17%
YoY- 141.24%
Quarter Report
Latest QR
Upcoming QR
PLUS's Result
PLUS's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 1,208,758 803,853 393,402 1,580,870 1,151,860 756,427 378,827 116.27%
PBT 551,290 358,412 169,576 735,561 539,573 350,275 173,309 115.83%
Tax -5,091 -2,963 -1,281 -3,500 -1,971 -1,228 0 -
NP 546,199 355,449 168,295 732,061 537,602 349,047 173,309 114.50%
-
NP to SH 546,199 355,449 168,295 732,061 537,602 349,047 173,309 114.50%
-
Tax Rate 0.92% 0.83% 0.76% 0.48% 0.37% 0.35% 0.00% -
Total Cost 662,559 448,404 225,107 848,809 614,258 407,380 205,518 117.76%
-
Net Worth 3,201,166 3,199,540 3,196,106 3,000,250 2,800,531 2,801,377 2,622,110 14.18%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 175,063 174,974 - 175,014 175,033 175,023 - -
Div Payout % 32.05% 49.23% - 23.91% 32.56% 50.14% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 3,201,166 3,199,540 3,196,106 3,000,250 2,800,531 2,801,377 2,622,110 14.18%
NOSH 5,001,822 4,999,282 4,993,917 5,000,416 5,000,948 5,000,673 4,994,495 0.09%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 45.19% 44.22% 42.78% 46.31% 46.67% 46.14% 45.75% -
ROE 17.06% 11.11% 5.27% 24.40% 19.20% 12.46% 6.61% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 24.17 16.08 7.88 31.61 23.03 15.13 7.58 116.18%
EPS 10.92 7.11 3.37 14.64 10.75 6.98 3.47 114.29%
DPS 3.50 3.50 0.00 3.50 3.50 3.50 0.00 -
NAPS 0.64 0.64 0.64 0.60 0.56 0.5602 0.525 14.07%
Adjusted Per Share Value based on latest NOSH - 4,998,945
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 24.18 16.08 7.87 31.62 23.04 15.13 7.58 116.24%
EPS 10.92 7.11 3.37 14.64 10.75 6.98 3.47 114.29%
DPS 3.50 3.50 0.00 3.50 3.50 3.50 0.00 -
NAPS 0.6402 0.6399 0.6392 0.6001 0.5601 0.5603 0.5244 14.18%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 2.47 2.25 2.53 2.55 2.40 2.43 2.15 -
P/RPS 10.22 13.99 32.12 8.07 10.42 16.06 28.35 -49.25%
P/EPS 22.62 31.65 75.07 17.42 22.33 34.81 61.96 -48.82%
EY 4.42 3.16 1.33 5.74 4.48 2.87 1.61 95.70%
DY 1.42 1.56 0.00 1.37 1.46 1.44 0.00 -
P/NAPS 3.86 3.52 3.95 4.25 4.29 4.34 4.10 -3.93%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 24/11/04 24/08/04 26/05/04 27/02/04 13/11/03 26/08/03 27/05/03 -
Price 2.81 2.40 2.22 2.43 2.53 2.53 2.34 -
P/RPS 11.63 14.93 28.18 7.69 10.98 16.73 30.85 -47.72%
P/EPS 25.73 33.76 65.88 16.60 23.53 36.25 67.44 -47.30%
EY 3.89 2.96 1.52 6.02 4.25 2.76 1.48 90.11%
DY 1.25 1.46 0.00 1.44 1.38 1.38 0.00 -
P/NAPS 4.39 3.75 3.47 4.05 4.52 4.52 4.46 -1.04%

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