[PLUS] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock
[PLUS] PLUS EXPRESSWAYS BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 22.43%
YoY- -24.63%
Quarter Report
Latest QR
Upcoming QR
PLUS's Result
PLUS's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 815,177 772,248 737,762 793,177 717,153 738,210 719,418 8.67%
PBT 422,010 394,498 370,873 410,028 341,075 380,522 384,077 6.47%
Tax -110,282 -112,973 -92,034 -113,391 -99,283 -114,374 -108,614 1.02%
NP 311,728 281,525 278,839 296,637 241,792 266,148 275,463 8.58%
-
NP to SH 311,577 281,399 278,611 295,984 241,756 266,047 275,546 8.52%
-
Tax Rate 26.13% 28.64% 24.82% 27.65% 29.11% 30.06% 28.28% -
Total Cost 503,449 490,723 458,923 496,540 475,361 472,062 443,955 8.73%
-
Net Worth 5,750,110 5,746,506 5,950,876 5,699,691 5,394,555 5,500,971 5,600,934 1.76%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 324,802 - 474,974 - 325,057 - -
Div Payout % - 115.42% - 160.47% - 122.18% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 5,750,110 5,746,506 5,950,876 5,699,691 5,394,555 5,500,971 5,600,934 1.76%
NOSH 5,000,096 4,996,962 5,000,735 4,999,729 4,994,958 5,000,883 5,000,834 -0.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 38.24% 36.46% 37.80% 37.40% 33.72% 36.05% 38.29% -
ROE 5.42% 4.90% 4.68% 5.19% 4.48% 4.84% 4.92% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 16.30 15.45 14.75 15.86 14.36 14.76 14.39 8.65%
EPS 6.23 5.63 5.57 5.92 4.84 5.32 5.51 8.52%
DPS 0.00 6.50 0.00 9.50 0.00 6.50 0.00 -
NAPS 1.15 1.15 1.19 1.14 1.08 1.10 1.12 1.77%
Adjusted Per Share Value based on latest NOSH - 4,999,729
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 16.30 15.45 14.76 15.86 14.34 14.76 14.39 8.65%
EPS 6.23 5.63 5.57 5.92 4.84 5.32 5.51 8.52%
DPS 0.00 6.50 0.00 9.50 0.00 6.50 0.00 -
NAPS 1.1501 1.1493 1.1902 1.14 1.0789 1.1002 1.1202 1.76%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 3.33 3.20 2.94 2.98 2.69 2.59 3.20 -
P/RPS 20.43 20.71 19.93 18.78 18.74 17.55 22.24 -5.49%
P/EPS 53.44 56.82 52.77 50.34 55.58 48.68 58.08 -5.39%
EY 1.87 1.76 1.90 1.99 1.80 2.05 1.72 5.72%
DY 0.00 2.03 0.00 3.19 0.00 2.51 0.00 -
P/NAPS 2.90 2.78 2.47 2.61 2.49 2.35 2.86 0.92%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 20/11/09 20/08/09 28/05/09 26/02/09 17/11/08 21/08/08 28/05/08 -
Price 3.30 3.28 3.30 2.95 2.69 2.70 3.08 -
P/RPS 20.24 21.22 22.37 18.60 18.74 18.29 21.41 -3.67%
P/EPS 52.96 58.24 59.23 49.83 55.58 50.75 55.90 -3.53%
EY 1.89 1.72 1.69 2.01 1.80 1.97 1.79 3.68%
DY 0.00 1.98 0.00 3.22 0.00 2.41 0.00 -
P/NAPS 2.87 2.85 2.77 2.59 2.49 2.45 2.75 2.88%

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