[PLUS] YoY Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[PLUS] PLUS EXPRESSWAYS BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -5.89%
YoY- 38.42%
Quarter Report
Latest QR
Upcoming QR
PLUS's Result
PLUS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 2,967,958 2,282,010 2,090,636 1,671,323 1,650,120 1,580,870 1,662,696 10.12%
PBT 1,515,702 1,307,990 1,107,712 1,071,460 773,701 735,561 -1,774,976 -
Tax -435,662 -60,342 -2,839 -7,709 -5,215 -3,500 0 -
NP 1,080,040 1,247,648 1,104,873 1,063,751 768,486 732,061 -1,774,976 -
-
NP to SH 1,079,333 1,247,843 1,104,873 1,063,751 768,486 732,061 -1,774,976 -
-
Tax Rate 28.74% 4.61% 0.26% 0.72% 0.67% 0.48% - -
Total Cost 1,887,918 1,034,362 985,763 607,572 881,634 848,809 3,437,672 -9.49%
-
Net Worth 5,699,118 5,349,327 4,499,482 4,149,028 3,449,937 3,000,250 2,451,966 15.07%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 799,876 699,911 624,928 399,906 349,993 175,014 - -
Div Payout % 74.11% 56.09% 56.56% 37.59% 45.54% 23.91% - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 5,699,118 5,349,327 4,499,482 4,149,028 3,449,937 3,000,250 2,451,966 15.07%
NOSH 4,999,226 4,999,371 4,999,425 4,998,829 4,999,908 5,000,416 4,999,932 -0.00%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 36.39% 54.67% 52.85% 63.65% 46.57% 46.31% -106.75% -
ROE 18.94% 23.33% 24.56% 25.64% 22.28% 24.40% -72.39% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 59.37 45.65 41.82 33.43 33.00 31.61 33.25 10.13%
EPS 21.59 24.96 22.10 21.28 15.37 14.64 -35.50 -
DPS 16.00 14.00 12.50 8.00 7.00 3.50 0.00 -
NAPS 1.14 1.07 0.90 0.83 0.69 0.60 0.4904 15.08%
Adjusted Per Share Value based on latest NOSH - 4,999,444
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 59.36 45.64 41.81 33.43 33.00 31.62 33.25 10.13%
EPS 21.59 24.96 22.10 21.28 15.37 14.64 -35.50 -
DPS 16.00 14.00 12.50 8.00 7.00 3.50 0.00 -
NAPS 1.1399 1.0699 0.8999 0.8298 0.69 0.6001 0.4904 15.07%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 2.98 3.28 2.81 3.06 2.80 2.55 2.15 -
P/RPS 5.02 7.19 6.72 9.15 8.48 8.07 6.47 -4.13%
P/EPS 13.80 13.14 12.71 14.38 18.22 17.42 -6.06 -
EY 7.24 7.61 7.86 6.95 5.49 5.74 -16.51 -
DY 5.37 4.27 4.45 2.61 2.50 1.37 0.00 -
P/NAPS 2.61 3.07 3.12 3.69 4.06 4.25 4.38 -8.25%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 26/02/08 27/02/07 27/02/06 24/02/05 27/02/04 27/02/03 -
Price 2.95 3.26 3.02 2.80 2.73 2.43 2.24 -
P/RPS 4.97 7.14 7.22 8.37 8.27 7.69 6.74 -4.94%
P/EPS 13.66 13.06 13.67 13.16 17.76 16.60 -6.31 -
EY 7.32 7.66 7.32 7.60 5.63 6.02 -15.85 -
DY 5.42 4.29 4.14 2.86 2.56 1.44 0.00 -
P/NAPS 2.59 3.05 3.36 3.37 3.96 4.05 4.57 -9.02%

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