[PLUS] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[PLUS] PLUS EXPRESSWAYS BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -5.87%
YoY- 1.11%
Quarter Report
Latest QR
Upcoming QR
PLUS's Result
PLUS's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 853,835 815,177 772,248 737,762 793,177 717,153 738,210 10.15%
PBT 436,402 422,010 394,498 370,873 410,028 341,075 380,522 9.53%
Tax -123,171 -110,282 -112,973 -92,034 -113,391 -99,283 -114,374 5.04%
NP 313,231 311,728 281,525 278,839 296,637 241,792 266,148 11.43%
-
NP to SH 315,002 311,577 281,399 278,611 295,984 241,756 266,047 11.88%
-
Tax Rate 28.22% 26.13% 28.64% 24.82% 27.65% 29.11% 30.06% -
Total Cost 540,604 503,449 490,723 458,923 496,540 475,361 472,062 9.43%
-
Net Worth 6,100,038 5,750,110 5,746,506 5,950,876 5,699,691 5,394,555 5,500,971 7.11%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 500,003 - 324,802 - 474,974 - 325,057 33.14%
Div Payout % 158.73% - 115.42% - 160.47% - 122.18% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 6,100,038 5,750,110 5,746,506 5,950,876 5,699,691 5,394,555 5,500,971 7.11%
NOSH 5,000,031 5,000,096 4,996,962 5,000,735 4,999,729 4,994,958 5,000,883 -0.01%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 36.69% 38.24% 36.46% 37.80% 37.40% 33.72% 36.05% -
ROE 5.16% 5.42% 4.90% 4.68% 5.19% 4.48% 4.84% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 17.08 16.30 15.45 14.75 15.86 14.36 14.76 10.19%
EPS 6.30 6.23 5.63 5.57 5.92 4.84 5.32 11.89%
DPS 10.00 0.00 6.50 0.00 9.50 0.00 6.50 33.16%
NAPS 1.22 1.15 1.15 1.19 1.14 1.08 1.10 7.12%
Adjusted Per Share Value based on latest NOSH - 5,000,735
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 17.08 16.30 15.45 14.76 15.86 14.34 14.76 10.19%
EPS 6.30 6.23 5.63 5.57 5.92 4.84 5.32 11.89%
DPS 10.00 0.00 6.50 0.00 9.50 0.00 6.50 33.16%
NAPS 1.22 1.1501 1.1493 1.1902 1.14 1.0789 1.1002 7.11%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 3.26 3.33 3.20 2.94 2.98 2.69 2.59 -
P/RPS 19.09 20.43 20.71 19.93 18.78 18.74 17.55 5.75%
P/EPS 51.75 53.44 56.82 52.77 50.34 55.58 48.68 4.14%
EY 1.93 1.87 1.76 1.90 1.99 1.80 2.05 -3.93%
DY 3.07 0.00 2.03 0.00 3.19 0.00 2.51 14.32%
P/NAPS 2.67 2.90 2.78 2.47 2.61 2.49 2.35 8.85%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 20/11/09 20/08/09 28/05/09 26/02/09 17/11/08 21/08/08 -
Price 3.37 3.30 3.28 3.30 2.95 2.69 2.70 -
P/RPS 19.73 20.24 21.22 22.37 18.60 18.74 18.29 5.16%
P/EPS 53.49 52.96 58.24 59.23 49.83 55.58 50.75 3.55%
EY 1.87 1.89 1.72 1.69 2.01 1.80 1.97 -3.40%
DY 2.97 0.00 1.98 0.00 3.22 0.00 2.41 14.90%
P/NAPS 2.76 2.87 2.85 2.77 2.59 2.49 2.45 8.24%

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