[PLUS] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[PLUS] PLUS EXPRESSWAYS BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 37.19%
YoY- 30.9%
Quarter Report
Latest QR
Upcoming QR
PLUS's Result
PLUS's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 717,153 738,210 719,418 634,473 553,892 569,653 523,992 23.19%
PBT 341,075 380,522 384,077 433,360 291,882 316,878 265,870 18.01%
Tax -99,283 -114,374 -108,614 -40,736 -5,710 -6,526 -7,370 463.48%
NP 241,792 266,148 275,463 392,624 286,172 310,352 258,500 -4.34%
-
NP to SH 241,756 266,047 275,546 392,694 286,231 310,401 258,517 -4.35%
-
Tax Rate 29.11% 30.06% 28.28% 9.40% 1.96% 2.06% 2.77% -
Total Cost 475,361 472,062 443,955 241,849 267,720 259,301 265,492 47.29%
-
Net Worth 5,394,555 5,500,971 5,600,934 5,352,644 4,953,998 4,948,421 4,800,315 8.06%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - 325,057 - 400,197 300,242 299,904 - -
Div Payout % - 122.18% - 101.91% 104.90% 96.62% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 5,394,555 5,500,971 5,600,934 5,352,644 4,953,998 4,948,421 4,800,315 8.06%
NOSH 4,994,958 5,000,883 5,000,834 5,002,471 5,004,038 4,998,405 5,000,328 -0.07%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 33.72% 36.05% 38.29% 61.88% 51.67% 54.48% 49.33% -
ROE 4.48% 4.84% 4.92% 7.34% 5.78% 6.27% 5.39% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 14.36 14.76 14.39 12.68 11.07 11.40 10.48 23.29%
EPS 4.84 5.32 5.51 7.85 5.72 6.21 5.17 -4.29%
DPS 0.00 6.50 0.00 8.00 6.00 6.00 0.00 -
NAPS 1.08 1.10 1.12 1.07 0.99 0.99 0.96 8.14%
Adjusted Per Share Value based on latest NOSH - 5,002,471
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 14.34 14.76 14.39 12.69 11.08 11.39 10.48 23.18%
EPS 4.84 5.32 5.51 7.85 5.72 6.21 5.17 -4.29%
DPS 0.00 6.50 0.00 8.00 6.01 6.00 0.00 -
NAPS 1.0789 1.1002 1.1202 1.0706 0.9908 0.9897 0.9601 8.06%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 2.69 2.59 3.20 3.28 3.18 3.20 3.02 -
P/RPS 18.74 17.55 22.24 25.86 28.73 28.08 28.82 -24.88%
P/EPS 55.58 48.68 58.08 41.78 55.59 51.53 58.41 -3.24%
EY 1.80 2.05 1.72 2.39 1.80 1.94 1.71 3.46%
DY 0.00 2.51 0.00 2.44 1.89 1.87 0.00 -
P/NAPS 2.49 2.35 2.86 3.07 3.21 3.23 3.15 -14.47%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 17/11/08 21/08/08 28/05/08 26/02/08 27/11/07 22/08/07 29/05/07 -
Price 2.69 2.70 3.08 3.26 3.28 3.06 3.04 -
P/RPS 18.74 18.29 21.41 25.70 29.63 26.85 29.01 -25.21%
P/EPS 55.58 50.75 55.90 41.53 57.34 49.28 58.80 -3.67%
EY 1.80 1.97 1.79 2.41 1.74 2.03 1.70 3.87%
DY 0.00 2.41 0.00 2.45 1.83 1.96 0.00 -
P/NAPS 2.49 2.45 2.75 3.05 3.31 3.09 3.17 -14.83%

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