[PLUS] YoY Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[PLUS] PLUS EXPRESSWAYS BHD
Announcement Date
22-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 9.6%
YoY- -376400.38%
Quarter Report
Latest QR
Upcoming QR
PLUS's Result
PLUS's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 1,230,697 1,208,758 1,151,860 1,218,011 891,394 8.39%
PBT 852,929 551,290 539,573 -2,005,681 726 484.74%
Tax -5,154 -5,091 -1,971 0 -193 127.19%
NP 847,775 546,199 537,602 -2,005,681 533 530.72%
-
NP to SH 847,775 546,199 537,602 -2,005,681 533 530.72%
-
Tax Rate 0.60% 0.92% 0.37% - 26.58% -
Total Cost 382,922 662,559 614,258 3,223,692 890,861 -19.01%
-
Net Worth 3,898,965 3,201,166 2,800,531 2,212,199 0 -
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 199,946 175,063 175,033 - - -
Div Payout % 23.58% 32.05% 32.56% - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 3,898,965 3,201,166 2,800,531 2,212,199 0 -
NOSH 4,998,673 5,001,822 5,000,948 5,000,451 5,330,000 -1.59%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 68.89% 45.19% 46.67% -164.67% 0.06% -
ROE 21.74% 17.06% 19.20% -90.66% 0.00% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 24.62 24.17 23.03 24.36 16.72 10.14%
EPS 16.96 10.92 10.75 -40.11 0.01 540.92%
DPS 4.00 3.50 3.50 0.00 0.00 -
NAPS 0.78 0.64 0.56 0.4424 0.00 -
Adjusted Per Share Value based on latest NOSH - 4,997,441
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 24.61 24.18 23.04 24.36 17.83 8.38%
EPS 16.96 10.92 10.75 -40.11 0.01 540.92%
DPS 4.00 3.50 3.50 0.00 0.00 -
NAPS 0.7798 0.6402 0.5601 0.4425 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 - -
Price 3.20 2.47 2.40 1.93 0.00 -
P/RPS 13.00 10.22 10.42 7.92 0.00 -
P/EPS 18.87 22.62 22.33 -4.81 0.00 -
EY 5.30 4.42 4.48 -20.78 0.00 -
DY 1.25 1.42 1.46 0.00 0.00 -
P/NAPS 4.10 3.86 4.29 4.36 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 24/11/05 24/11/04 13/11/03 22/11/02 - -
Price 3.08 2.81 2.53 2.21 0.00 -
P/RPS 12.51 11.63 10.98 9.07 0.00 -
P/EPS 18.16 25.73 23.53 -5.51 0.00 -
EY 5.51 3.89 4.25 -18.15 0.00 -
DY 1.30 1.25 1.38 0.00 0.00 -
P/NAPS 3.95 4.39 4.52 5.00 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