[PLUS] YoY Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[PLUS] PLUS EXPRESSWAYS BHD
Announcement Date
24-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 39.85%
YoY- 91.7%
Quarter Report
Latest QR
Upcoming QR
PLUS's Result
PLUS's Financial Summary
View:
Show?
Cumulative Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 1,457,628 1,093,645 1,025,832 825,692 803,853 756,427 802,557 10.44%
PBT 764,599 582,748 556,596 684,635 358,412 350,275 -2,218,572 -
Tax -222,988 -13,896 -2,676 -3,236 -2,963 -1,228 2,218,572 -
NP 541,611 568,852 553,920 681,399 355,449 349,047 0 -
-
NP to SH 541,593 568,918 553,920 681,399 355,449 349,047 -2,218,572 -
-
Tax Rate 29.16% 2.38% 0.48% 0.47% 0.83% 0.35% - -
Total Cost 916,017 524,793 471,912 144,293 448,404 407,380 802,557 2.22%
-
Net Worth 5,500,944 4,949,286 4,449,357 3,899,421 3,199,540 2,801,377 1,999,712 18.35%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 325,055 299,956 249,963 199,970 174,974 175,023 - -
Div Payout % 60.02% 52.72% 45.13% 29.35% 49.23% 50.14% - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 5,500,944 4,949,286 4,449,357 3,899,421 3,199,540 2,801,377 1,999,712 18.35%
NOSH 5,000,858 4,999,279 4,999,278 4,999,258 4,999,282 5,000,673 4,996,783 0.01%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 37.16% 52.01% 54.00% 82.52% 44.22% 46.14% 0.00% -
ROE 9.85% 11.49% 12.45% 17.47% 11.11% 12.46% -110.94% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 29.15 21.88 20.52 16.52 16.08 15.13 16.06 10.43%
EPS 10.83 11.38 11.08 13.63 7.11 6.98 -44.40 -
DPS 6.50 6.00 5.00 4.00 3.50 3.50 0.00 -
NAPS 1.10 0.99 0.89 0.78 0.64 0.5602 0.4002 18.33%
Adjusted Per Share Value based on latest NOSH - 5,003,840
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 29.15 21.87 20.52 16.51 16.08 15.13 16.05 10.44%
EPS 10.83 11.38 11.08 13.63 7.11 6.98 -44.37 -
DPS 6.50 6.00 5.00 4.00 3.50 3.50 0.00 -
NAPS 1.1002 0.9899 0.8899 0.7799 0.6399 0.5603 0.40 18.35%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 - -
Price 2.59 3.20 2.67 3.28 2.25 2.43 0.00 -
P/RPS 8.89 14.63 13.01 19.86 13.99 16.06 0.00 -
P/EPS 23.92 28.12 24.10 24.06 31.65 34.81 0.00 -
EY 4.18 3.56 4.15 4.16 3.16 2.87 0.00 -
DY 2.51 1.87 1.87 1.22 1.56 1.44 0.00 -
P/NAPS 2.35 3.23 3.00 4.21 3.52 4.34 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 21/08/08 22/08/07 22/08/06 24/08/05 24/08/04 26/08/03 19/08/02 -
Price 2.70 3.06 2.70 3.32 2.40 2.53 2.35 -
P/RPS 9.26 13.99 13.16 20.10 14.93 16.73 14.63 -7.33%
P/EPS 24.93 26.89 24.37 24.36 33.76 36.25 -5.29 -
EY 4.01 3.72 4.10 4.11 2.96 2.76 -18.89 -
DY 2.41 1.96 1.85 1.20 1.46 1.38 0.00 -
P/NAPS 2.45 3.09 3.03 4.26 3.75 4.52 5.87 -13.54%

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