[PLUS] YoY Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[PLUS] PLUS EXPRESSWAYS BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 36.17%
YoY- 141.24%
Quarter Report
Latest QR
Upcoming QR
PLUS's Result
PLUS's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 2,090,636 1,671,323 1,650,120 1,580,870 1,662,696 1,220,000 11.36%
PBT 1,107,712 1,071,460 773,701 735,561 -1,774,976 27,943 108.66%
Tax -2,839 -7,709 -5,215 -3,500 0 -12,897 -26.10%
NP 1,104,873 1,063,751 768,486 732,061 -1,774,976 15,046 136.03%
-
NP to SH 1,104,873 1,063,751 768,486 732,061 -1,774,976 15,046 136.03%
-
Tax Rate 0.26% 0.72% 0.67% 0.48% - 46.15% -
Total Cost 985,763 607,572 881,634 848,809 3,437,672 1,204,954 -3.93%
-
Net Worth 4,499,482 4,149,028 3,449,937 3,000,250 2,451,966 51,156 144.70%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 624,928 399,906 349,993 175,014 - - -
Div Payout % 56.56% 37.59% 45.54% 23.91% - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 4,499,482 4,149,028 3,449,937 3,000,250 2,451,966 51,156 144.70%
NOSH 4,999,425 4,998,829 4,999,908 5,000,416 4,999,932 5,015,333 -0.06%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 52.85% 63.65% 46.57% 46.31% -106.75% 1.23% -
ROE 24.56% 25.64% 22.28% 24.40% -72.39% 29.41% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 41.82 33.43 33.00 31.61 33.25 24.33 11.43%
EPS 22.10 21.28 15.37 14.64 -35.50 0.30 136.18%
DPS 12.50 8.00 7.00 3.50 0.00 0.00 -
NAPS 0.90 0.83 0.69 0.60 0.4904 0.0102 144.85%
Adjusted Per Share Value based on latest NOSH - 4,998,945
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 41.81 33.43 33.00 31.62 33.25 24.40 11.36%
EPS 22.10 21.28 15.37 14.64 -35.50 0.30 136.18%
DPS 12.50 8.00 7.00 3.50 0.00 0.00 -
NAPS 0.8999 0.8298 0.69 0.6001 0.4904 0.0102 144.85%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 - -
Price 2.81 3.06 2.80 2.55 2.15 0.00 -
P/RPS 6.72 9.15 8.48 8.07 6.47 0.00 -
P/EPS 12.71 14.38 18.22 17.42 -6.06 0.00 -
EY 7.86 6.95 5.49 5.74 -16.51 0.00 -
DY 4.45 2.61 2.50 1.37 0.00 0.00 -
P/NAPS 3.12 3.69 4.06 4.25 4.38 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 27/02/07 27/02/06 24/02/05 27/02/04 27/02/03 - -
Price 3.02 2.80 2.73 2.43 2.24 0.00 -
P/RPS 7.22 8.37 8.27 7.69 6.74 0.00 -
P/EPS 13.67 13.16 17.76 16.60 -6.31 0.00 -
EY 7.32 7.60 5.63 6.02 -15.85 0.00 -
DY 4.14 2.86 2.56 1.44 0.00 0.00 -
P/NAPS 3.36 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