[PLUS] YoY Quarter Result on 31-Dec-2002 [#4]

Stock
[PLUS] PLUS EXPRESSWAYS BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 8.37%
YoY- 1489.64%
Quarter Report
Latest QR
Upcoming QR
PLUS's Result
PLUS's Financial Summary
View:
Show?
Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 440,626 441,362 429,010 444,685 328,606 7.60%
PBT 218,531 222,411 195,988 230,705 27,217 68.27%
Tax -2,555 -124 -1,529 0 -12,704 -33.01%
NP 215,976 222,287 194,459 230,705 14,513 96.31%
-
NP to SH 215,976 222,287 194,459 230,705 14,513 96.31%
-
Tax Rate 1.17% 0.06% 0.78% 0.00% 46.68% -
Total Cost 224,650 219,075 234,551 213,980 314,093 -8.03%
-
Net Worth 4,149,538 3,446,697 2,999,367 2,454,180 51,045 200.04%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 199,977 174,832 - - - -
Div Payout % 92.59% 78.65% - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 4,149,538 3,446,697 2,999,367 2,454,180 51,045 200.04%
NOSH 4,999,444 4,995,213 4,998,945 5,004,446 5,004,482 -0.02%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 49.02% 50.36% 45.33% 51.88% 4.42% -
ROE 5.20% 6.45% 6.48% 9.40% 28.43% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 8.81 8.84 8.58 8.89 6.57 7.60%
EPS 4.32 4.45 3.89 4.61 0.29 96.36%
DPS 4.00 3.50 0.00 0.00 0.00 -
NAPS 0.83 0.69 0.60 0.4904 0.0102 200.11%
Adjusted Per Share Value based on latest NOSH - 5,004,446
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 8.81 8.83 8.58 8.89 6.57 7.60%
EPS 4.32 4.45 3.89 4.61 0.29 96.36%
DPS 4.00 3.50 0.00 0.00 0.00 -
NAPS 0.8299 0.6894 0.5999 0.4908 0.0102 200.10%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 - -
Price 3.06 2.80 2.55 2.15 0.00 -
P/RPS 34.72 31.69 29.71 24.20 0.00 -
P/EPS 70.83 62.92 65.55 46.64 0.00 -
EY 1.41 1.59 1.53 2.14 0.00 -
DY 1.31 1.25 0.00 0.00 0.00 -
P/NAPS 3.69 4.06 4.25 4.38 0.00 -
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 27/02/06 24/02/05 27/02/04 27/02/03 - -
Price 2.80 2.73 2.43 2.24 0.00 -
P/RPS 31.77 30.90 28.32 25.21 0.00 -
P/EPS 64.81 61.35 62.47 48.59 0.00 -
EY 1.54 1.63 1.60 2.06 0.00 -
DY 1.43 1.28 0.00 0.00 0.00 -
P/NAPS 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