[PLUS] QoQ Quarter Result on 30-Sep-2002 [#3]

Stock
[PLUS] PLUS EXPRESSWAYS BHD
Announcement Date
22-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 105.19%
YoY- 48616.48%
Quarter Report
Latest QR
Upcoming QR
PLUS's Result
PLUS's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 377,600 378,827 444,685 415,454 403,924 398,633 328,606 9.73%
PBT 176,966 173,309 230,705 212,891 -4,100,228 1,881,656 27,217 249.56%
Tax -1,228 0 0 0 4,100,228 0 -12,704 -79.02%
NP 175,738 173,309 230,705 212,891 0 1,881,656 14,513 429.73%
-
NP to SH 175,738 173,309 230,705 212,891 -4,100,228 1,881,656 14,513 429.73%
-
Tax Rate 0.69% 0.00% 0.00% 0.00% - 0.00% 46.68% -
Total Cost 201,862 205,518 213,980 202,563 403,924 -1,483,023 314,093 -25.58%
-
Net Worth 2,804,798 2,622,110 2,454,180 2,210,867 2,001,111 0 51,045 1355.96%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 175,237 - - - - - - -
Div Payout % 99.72% - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 2,804,798 2,622,110 2,454,180 2,210,867 2,001,111 0 51,045 1355.96%
NOSH 5,006,780 4,994,495 5,004,446 4,997,441 5,000,278 5,000,414 5,004,482 0.03%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 46.54% 45.75% 51.88% 51.24% 0.00% 472.03% 4.42% -
ROE 6.27% 6.61% 9.40% 9.63% -204.90% 0.00% 28.43% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 7.54 7.58 8.89 8.31 8.08 7.97 6.57 9.64%
EPS 3.51 3.47 4.61 4.26 -82.00 37.63 0.29 429.56%
DPS 3.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5602 0.525 0.4904 0.4424 0.4002 0.00 0.0102 1355.50%
Adjusted Per Share Value based on latest NOSH - 4,997,441
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 7.55 7.58 8.89 8.31 8.08 7.97 6.57 9.74%
EPS 3.51 3.47 4.61 4.26 -82.01 37.63 0.29 429.56%
DPS 3.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.561 0.5244 0.4908 0.4422 0.4002 0.00 0.0102 1356.89%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 - - - -
Price 2.43 2.15 2.15 1.93 0.00 0.00 0.00 -
P/RPS 32.22 28.35 24.20 23.22 0.00 0.00 0.00 -
P/EPS 69.23 61.96 46.64 45.31 0.00 0.00 0.00 -
EY 1.44 1.61 2.14 2.21 0.00 0.00 0.00 -
DY 1.44 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.34 4.10 4.38 4.36 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 26/08/03 27/05/03 27/02/03 22/11/02 19/08/02 - - -
Price 2.53 2.34 2.24 2.21 2.35 0.00 0.00 -
P/RPS 33.55 30.85 25.21 26.58 29.09 0.00 0.00 -
P/EPS 72.08 67.44 48.59 51.88 -2.87 0.00 0.00 -
EY 1.39 1.48 2.06 1.93 -34.89 0.00 0.00 -
DY 1.38 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.52 4.46 4.57 5.00 5.87 0.00 0.00 -

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