[PLUS] YoY Annual (Unaudited) Result on 31-Dec-2002 [#4]

Stock
[PLUS] PLUS EXPRESSWAYS BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
YoY- -11897.0%
Quarter Report
Latest QR
Upcoming QR
PLUS's Result
PLUS's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 1,671,323 1,650,120 1,580,870 1,662,696 1,220,000 8.18%
PBT 1,071,460 773,701 735,561 -1,774,976 27,943 148.68%
Tax -7,709 -5,215 -3,500 0 -12,897 -12.06%
NP 1,063,751 768,486 732,061 -1,774,976 15,046 189.75%
-
NP to SH 1,063,751 768,486 732,061 -1,774,976 15,046 189.75%
-
Tax Rate 0.72% 0.67% 0.48% - 46.15% -
Total Cost 607,572 881,634 848,809 3,437,672 1,204,954 -15.72%
-
Net Worth 4,149,028 3,449,937 3,000,250 2,451,966 51,156 199.87%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 399,906 349,993 175,014 - - -
Div Payout % 37.59% 45.54% 23.91% - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 4,149,028 3,449,937 3,000,250 2,451,966 51,156 199.87%
NOSH 4,998,829 4,999,908 5,000,416 4,999,932 5,015,333 -0.08%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 63.65% 46.57% 46.31% -106.75% 1.23% -
ROE 25.64% 22.28% 24.40% -72.39% 29.41% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 33.43 33.00 31.61 33.25 24.33 8.26%
EPS 21.28 15.37 14.64 -35.50 0.30 189.99%
DPS 8.00 7.00 3.50 0.00 0.00 -
NAPS 0.83 0.69 0.60 0.4904 0.0102 200.11%
Adjusted Per Share Value based on latest NOSH - 5,004,446
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 33.43 33.00 31.62 33.25 24.40 8.18%
EPS 21.28 15.37 14.64 -35.50 0.30 189.99%
DPS 8.00 7.00 3.50 0.00 0.00 -
NAPS 0.8298 0.69 0.6001 0.4904 0.0102 200.10%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 - -
Price 3.06 2.80 2.55 2.15 0.00 -
P/RPS 9.15 8.48 8.07 6.47 0.00 -
P/EPS 14.38 18.22 17.42 -6.06 0.00 -
EY 6.95 5.49 5.74 -16.51 0.00 -
DY 2.61 2.50 1.37 0.00 0.00 -
P/NAPS 3.69 4.06 4.25 4.38 0.00 -
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 27/02/06 24/02/05 27/02/04 27/02/03 - -
Price 2.80 2.73 2.43 2.24 0.00 -
P/RPS 8.37 8.27 7.69 6.74 0.00 -
P/EPS 13.16 17.76 16.60 -6.31 0.00 -
EY 7.60 5.63 6.02 -15.85 0.00 -
DY 2.86 2.56 1.44 0.00 0.00 -
P/NAPS 3.37 3.96 4.05 4.57 0.00 -

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