[PLUS] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[PLUS] PLUS EXPRESSWAYS BHD
Announcement Date
21-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -10.34%
YoY- 1.38%
Quarter Report
Latest QR
Upcoming QR
PLUS's Result
PLUS's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 805,891 841,855 829,287 783,080 853,835 815,177 772,248 2.87%
PBT 480,013 417,282 422,358 390,957 436,402 422,010 394,498 13.93%
Tax -145,518 -84,051 -124,866 -108,756 -123,171 -110,282 -112,973 18.32%
NP 334,495 333,231 297,492 282,201 313,231 311,728 281,525 12.14%
-
NP to SH 337,805 334,499 297,866 282,446 315,002 311,577 281,399 12.91%
-
Tax Rate 30.32% 20.14% 29.56% 27.82% 28.22% 26.13% 28.64% -
Total Cost 471,396 508,624 531,795 500,879 540,604 503,449 490,723 -2.63%
-
Net Worth 6,196,422 5,002,475 5,000,970 5,002,173 6,100,038 5,750,110 5,746,506 5.13%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - 375,072 - 500,003 - 324,802 -
Div Payout % - - 125.92% - 158.73% - 115.42% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 6,196,422 5,002,475 5,000,970 5,002,173 6,100,038 5,750,110 5,746,506 5.13%
NOSH 4,997,115 5,002,475 5,000,970 5,002,173 5,000,031 5,000,096 4,996,962 0.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 41.51% 39.58% 35.87% 36.04% 36.69% 38.24% 36.46% -
ROE 5.45% 6.69% 5.96% 5.65% 5.16% 5.42% 4.90% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 16.13 16.83 16.58 15.65 17.08 16.30 15.45 2.90%
EPS 6.76 6.69 5.96 5.65 6.30 6.23 5.63 12.93%
DPS 0.00 0.00 7.50 0.00 10.00 0.00 6.50 -
NAPS 1.24 1.00 1.00 1.00 1.22 1.15 1.15 5.13%
Adjusted Per Share Value based on latest NOSH - 5,002,173
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 16.12 16.84 16.59 15.66 17.08 16.30 15.45 2.86%
EPS 6.76 6.69 5.96 5.65 6.30 6.23 5.63 12.93%
DPS 0.00 0.00 7.50 0.00 10.00 0.00 6.50 -
NAPS 1.2393 1.0005 1.0002 1.0005 1.22 1.1501 1.1493 5.14%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 4.52 4.17 3.41 3.38 3.26 3.33 3.20 -
P/RPS 28.03 24.78 20.56 21.59 19.09 20.43 20.71 22.28%
P/EPS 66.86 62.36 57.25 59.86 51.75 53.44 56.82 11.42%
EY 1.50 1.60 1.75 1.67 1.93 1.87 1.76 -10.08%
DY 0.00 0.00 2.20 0.00 3.07 0.00 2.03 -
P/NAPS 3.65 4.17 3.41 3.38 2.67 2.90 2.78 19.84%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 24/11/10 19/08/10 21/05/10 23/02/10 20/11/09 20/08/09 -
Price 4.43 4.40 3.98 3.34 3.37 3.30 3.28 -
P/RPS 27.47 26.15 24.00 21.34 19.73 20.24 21.22 18.72%
P/EPS 65.53 65.80 66.82 59.15 53.49 52.96 58.24 8.15%
EY 1.53 1.52 1.50 1.69 1.87 1.89 1.72 -7.48%
DY 0.00 0.00 1.88 0.00 2.97 0.00 1.98 -
P/NAPS 3.57 4.40 3.98 3.34 2.76 2.87 2.85 16.15%

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