[PLUS] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[PLUS] PLUS EXPRESSWAYS BHD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -29.83%
YoY- 6.59%
Quarter Report
Latest QR
Upcoming QR
PLUS's Result
PLUS's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 793,177 717,153 738,210 719,418 634,473 553,892 569,653 24.56%
PBT 410,028 341,075 380,522 384,077 433,360 291,882 316,878 18.65%
Tax -113,391 -99,283 -114,374 -108,614 -40,736 -5,710 -6,526 565.06%
NP 296,637 241,792 266,148 275,463 392,624 286,172 310,352 -2.95%
-
NP to SH 295,984 241,756 266,047 275,546 392,694 286,231 310,401 -3.10%
-
Tax Rate 27.65% 29.11% 30.06% 28.28% 9.40% 1.96% 2.06% -
Total Cost 496,540 475,361 472,062 443,955 241,849 267,720 259,301 53.90%
-
Net Worth 5,699,691 5,394,555 5,500,971 5,600,934 5,352,644 4,953,998 4,948,421 9.83%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 474,974 - 325,057 - 400,197 300,242 299,904 35.68%
Div Payout % 160.47% - 122.18% - 101.91% 104.90% 96.62% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 5,699,691 5,394,555 5,500,971 5,600,934 5,352,644 4,953,998 4,948,421 9.83%
NOSH 4,999,729 4,994,958 5,000,883 5,000,834 5,002,471 5,004,038 4,998,405 0.01%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 37.40% 33.72% 36.05% 38.29% 61.88% 51.67% 54.48% -
ROE 5.19% 4.48% 4.84% 4.92% 7.34% 5.78% 6.27% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 15.86 14.36 14.76 14.39 12.68 11.07 11.40 24.49%
EPS 5.92 4.84 5.32 5.51 7.85 5.72 6.21 -3.12%
DPS 9.50 0.00 6.50 0.00 8.00 6.00 6.00 35.65%
NAPS 1.14 1.08 1.10 1.12 1.07 0.99 0.99 9.81%
Adjusted Per Share Value based on latest NOSH - 5,000,834
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 15.86 14.34 14.76 14.39 12.69 11.08 11.39 24.57%
EPS 5.92 4.84 5.32 5.51 7.85 5.72 6.21 -3.12%
DPS 9.50 0.00 6.50 0.00 8.00 6.01 6.00 35.65%
NAPS 1.14 1.0789 1.1002 1.1202 1.0706 0.9908 0.9897 9.83%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 2.98 2.69 2.59 3.20 3.28 3.18 3.20 -
P/RPS 18.78 18.74 17.55 22.24 25.86 28.73 28.08 -23.42%
P/EPS 50.34 55.58 48.68 58.08 41.78 55.59 51.53 -1.53%
EY 1.99 1.80 2.05 1.72 2.39 1.80 1.94 1.70%
DY 3.19 0.00 2.51 0.00 2.44 1.89 1.87 42.53%
P/NAPS 2.61 2.49 2.35 2.86 3.07 3.21 3.23 -13.18%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 17/11/08 21/08/08 28/05/08 26/02/08 27/11/07 22/08/07 -
Price 2.95 2.69 2.70 3.08 3.26 3.28 3.06 -
P/RPS 18.60 18.74 18.29 21.41 25.70 29.63 26.85 -21.62%
P/EPS 49.83 55.58 50.75 55.90 41.53 57.34 49.28 0.73%
EY 2.01 1.80 1.97 1.79 2.41 1.74 2.03 -0.65%
DY 3.22 0.00 2.41 0.00 2.45 1.83 1.96 39.02%
P/NAPS 2.59 2.49 2.45 2.75 3.05 3.31 3.09 -11.05%

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