[PLUS] YoY Quarter Result on 31-Dec-2005 [#4]

Stock
[PLUS] PLUS EXPRESSWAYS BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 29.81%
YoY- -2.84%
Quarter Report
Latest QR
Upcoming QR
PLUS's Result
PLUS's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 793,177 634,473 563,281 440,626 441,362 429,010 444,685 10.11%
PBT 410,028 433,360 298,155 218,531 222,411 195,988 230,705 10.04%
Tax -113,391 -40,736 1,850 -2,555 -124 -1,529 0 -
NP 296,637 392,624 300,005 215,976 222,287 194,459 230,705 4.27%
-
NP to SH 295,984 392,694 300,005 215,976 222,287 194,459 230,705 4.23%
-
Tax Rate 27.65% 9.40% -0.62% 1.17% 0.06% 0.78% 0.00% -
Total Cost 496,540 241,849 263,276 224,650 219,075 234,551 213,980 15.04%
-
Net Worth 5,699,691 5,352,644 4,500,074 4,149,538 3,446,697 2,999,367 2,454,180 15.06%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 474,974 400,197 125,002 199,977 174,832 - - -
Div Payout % 160.47% 101.91% 41.67% 92.59% 78.65% - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 5,699,691 5,352,644 4,500,074 4,149,538 3,446,697 2,999,367 2,454,180 15.06%
NOSH 4,999,729 5,002,471 5,000,083 4,999,444 4,995,213 4,998,945 5,004,446 -0.01%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 37.40% 61.88% 53.26% 49.02% 50.36% 45.33% 51.88% -
ROE 5.19% 7.34% 6.67% 5.20% 6.45% 6.48% 9.40% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 15.86 12.68 11.27 8.81 8.84 8.58 8.89 10.11%
EPS 5.92 7.85 6.00 4.32 4.45 3.89 4.61 4.25%
DPS 9.50 8.00 2.50 4.00 3.50 0.00 0.00 -
NAPS 1.14 1.07 0.90 0.83 0.69 0.60 0.4904 15.08%
Adjusted Per Share Value based on latest NOSH - 4,999,444
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 15.86 12.69 11.27 8.81 8.83 8.58 8.89 10.11%
EPS 5.92 7.85 6.00 4.32 4.45 3.89 4.61 4.25%
DPS 9.50 8.00 2.50 4.00 3.50 0.00 0.00 -
NAPS 1.14 1.0706 0.90 0.8299 0.6894 0.5999 0.4908 15.06%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 2.98 3.28 2.81 3.06 2.80 2.55 2.15 -
P/RPS 18.78 25.86 24.94 34.72 31.69 29.71 24.20 -4.13%
P/EPS 50.34 41.78 46.83 70.83 62.92 65.55 46.64 1.27%
EY 1.99 2.39 2.14 1.41 1.59 1.53 2.14 -1.20%
DY 3.19 2.44 0.89 1.31 1.25 0.00 0.00 -
P/NAPS 2.61 3.07 3.12 3.69 4.06 4.25 4.38 -8.25%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 26/02/08 27/02/07 27/02/06 24/02/05 27/02/04 27/02/03 -
Price 2.95 3.26 3.02 2.80 2.73 2.43 2.24 -
P/RPS 18.60 25.70 26.81 31.77 30.90 28.32 25.21 -4.93%
P/EPS 49.83 41.53 50.33 64.81 61.35 62.47 48.59 0.42%
EY 2.01 2.41 1.99 1.54 1.63 1.60 2.06 -0.40%
DY 3.22 2.45 0.83 1.43 1.28 0.00 0.00 -
P/NAPS 2.59 3.05 3.36 3.37 3.96 4.05 4.57 -9.02%

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