[PLUS] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[PLUS] PLUS EXPRESSWAYS BHD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 24.42%
YoY- 55.21%
Quarter Report
Latest QR
Upcoming QR
PLUS's Result
PLUS's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 2,174,781 1,647,537 1,527,355 1,230,697 1,208,758 1,151,860 1,218,011 10.13%
PBT 1,105,674 874,630 809,557 852,929 551,290 539,573 -2,005,681 -
Tax -322,271 -19,606 -4,689 -5,154 -5,091 -1,971 0 -
NP 783,403 855,024 804,868 847,775 546,199 537,602 -2,005,681 -
-
NP to SH 783,349 855,149 804,868 847,775 546,199 537,602 -2,005,681 -
-
Tax Rate 29.15% 2.24% 0.58% 0.60% 0.92% 0.37% - -
Total Cost 1,391,378 792,513 722,487 382,922 662,559 614,258 3,223,692 -13.05%
-
Net Worth 5,398,959 4,950,862 4,449,270 3,898,965 3,201,166 2,800,531 2,212,199 16.01%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 324,937 300,052 499,918 199,946 175,063 175,033 - -
Div Payout % 41.48% 35.09% 62.11% 23.58% 32.05% 32.56% - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 5,398,959 4,950,862 4,449,270 3,898,965 3,201,166 2,800,531 2,212,199 16.01%
NOSH 4,999,036 5,000,871 4,999,180 4,998,673 5,001,822 5,000,948 5,000,451 -0.00%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 36.02% 51.90% 52.70% 68.89% 45.19% 46.67% -164.67% -
ROE 14.51% 17.27% 18.09% 21.74% 17.06% 19.20% -90.66% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 43.50 32.95 30.55 24.62 24.17 23.03 24.36 10.13%
EPS 15.67 17.10 16.10 16.96 10.92 10.75 -40.11 -
DPS 6.50 6.00 10.00 4.00 3.50 3.50 0.00 -
NAPS 1.08 0.99 0.89 0.78 0.64 0.56 0.4424 16.02%
Adjusted Per Share Value based on latest NOSH - 4,996,276
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 43.50 32.95 30.55 24.61 24.18 23.04 24.36 10.13%
EPS 15.67 17.10 16.10 16.96 10.92 10.75 -40.11 -
DPS 6.50 6.00 10.00 4.00 3.50 3.50 0.00 -
NAPS 1.0798 0.9902 0.8899 0.7798 0.6402 0.5601 0.4425 16.01%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 2.69 3.18 2.80 3.20 2.47 2.40 1.93 -
P/RPS 6.18 9.65 9.16 13.00 10.22 10.42 7.92 -4.04%
P/EPS 17.17 18.60 17.39 18.87 22.62 22.33 -4.81 -
EY 5.83 5.38 5.75 5.30 4.42 4.48 -20.78 -
DY 2.42 1.89 3.57 1.25 1.42 1.46 0.00 -
P/NAPS 2.49 3.21 3.15 4.10 3.86 4.29 4.36 -8.90%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 17/11/08 27/11/07 23/11/06 24/11/05 24/11/04 13/11/03 22/11/02 -
Price 2.69 3.28 2.91 3.08 2.81 2.53 2.21 -
P/RPS 6.18 9.96 9.52 12.51 11.63 10.98 9.07 -6.18%
P/EPS 17.17 19.18 18.07 18.16 25.73 23.53 -5.51 -
EY 5.83 5.21 5.53 5.51 3.89 4.25 -18.15 -
DY 2.42 1.83 3.44 1.30 1.25 1.38 0.00 -
P/NAPS 2.49 3.31 3.27 3.95 4.39 4.52 5.00 -10.96%

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