[PLUS] QoQ Quarter Result on 30-Jun-2007 [#2]

Stock
[PLUS] PLUS EXPRESSWAYS BHD
Announcement Date
22-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 20.07%
YoY- 16.13%
Quarter Report
Latest QR
Upcoming QR
PLUS's Result
PLUS's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 719,418 634,473 553,892 569,653 523,992 563,281 501,523 27.16%
PBT 384,077 433,360 291,882 316,878 265,870 298,155 252,961 32.06%
Tax -108,614 -40,736 -5,710 -6,526 -7,370 1,850 -2,013 1324.43%
NP 275,463 392,624 286,172 310,352 258,500 300,005 250,948 6.40%
-
NP to SH 275,546 392,694 286,231 310,401 258,517 300,005 250,948 6.42%
-
Tax Rate 28.28% 9.40% 1.96% 2.06% 2.77% -0.62% 0.80% -
Total Cost 443,955 241,849 267,720 259,301 265,492 263,276 250,575 46.36%
-
Net Worth 5,600,934 5,352,644 4,953,998 4,948,421 4,800,315 4,500,074 4,449,078 16.57%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 400,197 300,242 299,904 - 125,002 249,948 -
Div Payout % - 101.91% 104.90% 96.62% - 41.67% 99.60% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 5,600,934 5,352,644 4,953,998 4,948,421 4,800,315 4,500,074 4,449,078 16.57%
NOSH 5,000,834 5,002,471 5,004,038 4,998,405 5,000,328 5,000,083 4,998,964 0.02%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 38.29% 61.88% 51.67% 54.48% 49.33% 53.26% 50.04% -
ROE 4.92% 7.34% 5.78% 6.27% 5.39% 6.67% 5.64% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 14.39 12.68 11.07 11.40 10.48 11.27 10.03 27.17%
EPS 5.51 7.85 5.72 6.21 5.17 6.00 5.02 6.39%
DPS 0.00 8.00 6.00 6.00 0.00 2.50 5.00 -
NAPS 1.12 1.07 0.99 0.99 0.96 0.90 0.89 16.54%
Adjusted Per Share Value based on latest NOSH - 4,998,405
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 14.39 12.69 11.08 11.39 10.48 11.27 10.03 27.17%
EPS 5.51 7.85 5.72 6.21 5.17 6.00 5.02 6.39%
DPS 0.00 8.00 6.01 6.00 0.00 2.50 5.00 -
NAPS 1.1202 1.0706 0.9908 0.9897 0.9601 0.90 0.8898 16.57%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 3.20 3.28 3.18 3.20 3.02 2.81 2.80 -
P/RPS 22.24 25.86 28.73 28.08 28.82 24.94 27.91 -14.03%
P/EPS 58.08 41.78 55.59 51.53 58.41 46.83 55.78 2.72%
EY 1.72 2.39 1.80 1.94 1.71 2.14 1.79 -2.62%
DY 0.00 2.44 1.89 1.87 0.00 0.89 1.79 -
P/NAPS 2.86 3.07 3.21 3.23 3.15 3.12 3.15 -6.23%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 28/05/08 26/02/08 27/11/07 22/08/07 29/05/07 27/02/07 23/11/06 -
Price 3.08 3.26 3.28 3.06 3.04 3.02 2.91 -
P/RPS 21.41 25.70 29.63 26.85 29.01 26.81 29.01 -18.31%
P/EPS 55.90 41.53 57.34 49.28 58.80 50.33 57.97 -2.39%
EY 1.79 2.41 1.74 2.03 1.70 1.99 1.73 2.29%
DY 0.00 2.45 1.83 1.96 0.00 0.83 1.72 -
P/NAPS 2.75 3.05 3.31 3.09 3.17 3.36 3.27 -10.89%

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