[PLUS] YoY Quarter Result on 31-Dec-2010 [#4]

Stock
[PLUS] PLUS EXPRESSWAYS BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 0.99%
YoY- 7.24%
Quarter Report
Latest QR
Upcoming QR
PLUS's Result
PLUS's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 805,891 853,835 793,177 634,473 563,281 440,626 441,362 10.55%
PBT 480,013 436,402 410,028 433,360 298,155 218,531 222,411 13.67%
Tax -145,518 -123,171 -113,391 -40,736 1,850 -2,555 -124 224.60%
NP 334,495 313,231 296,637 392,624 300,005 215,976 222,287 7.04%
-
NP to SH 337,805 315,002 295,984 392,694 300,005 215,976 222,287 7.22%
-
Tax Rate 30.32% 28.22% 27.65% 9.40% -0.62% 1.17% 0.06% -
Total Cost 471,396 540,604 496,540 241,849 263,276 224,650 219,075 13.61%
-
Net Worth 6,196,422 6,100,038 5,699,691 5,352,644 4,500,074 4,149,538 3,446,697 10.26%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - 500,003 474,974 400,197 125,002 199,977 174,832 -
Div Payout % - 158.73% 160.47% 101.91% 41.67% 92.59% 78.65% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 6,196,422 6,100,038 5,699,691 5,352,644 4,500,074 4,149,538 3,446,697 10.26%
NOSH 4,997,115 5,000,031 4,999,729 5,002,471 5,000,083 4,999,444 4,995,213 0.00%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 41.51% 36.69% 37.40% 61.88% 53.26% 49.02% 50.36% -
ROE 5.45% 5.16% 5.19% 7.34% 6.67% 5.20% 6.45% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 16.13 17.08 15.86 12.68 11.27 8.81 8.84 10.53%
EPS 6.76 6.30 5.92 7.85 6.00 4.32 4.45 7.21%
DPS 0.00 10.00 9.50 8.00 2.50 4.00 3.50 -
NAPS 1.24 1.22 1.14 1.07 0.90 0.83 0.69 10.25%
Adjusted Per Share Value based on latest NOSH - 4,997,115
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 16.12 17.08 15.86 12.69 11.27 8.81 8.83 10.54%
EPS 6.76 6.30 5.92 7.85 6.00 4.32 4.45 7.21%
DPS 0.00 10.00 9.50 8.00 2.50 4.00 3.50 -
NAPS 1.2393 1.22 1.14 1.0706 0.90 0.8299 0.6894 10.26%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 4.52 3.26 2.98 3.28 2.81 3.06 2.80 -
P/RPS 28.03 19.09 18.78 25.86 24.94 34.72 31.69 -2.02%
P/EPS 66.86 51.75 50.34 41.78 46.83 70.83 62.92 1.01%
EY 1.50 1.93 1.99 2.39 2.14 1.41 1.59 -0.96%
DY 0.00 3.07 3.19 2.44 0.89 1.31 1.25 -
P/NAPS 3.65 2.67 2.61 3.07 3.12 3.69 4.06 -1.75%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 23/02/10 26/02/09 26/02/08 27/02/07 27/02/06 24/02/05 -
Price 4.43 3.37 2.95 3.26 3.02 2.80 2.73 -
P/RPS 27.47 19.73 18.60 25.70 26.81 31.77 30.90 -1.94%
P/EPS 65.53 53.49 49.83 41.53 50.33 64.81 61.35 1.10%
EY 1.53 1.87 2.01 2.41 1.99 1.54 1.63 -1.04%
DY 0.00 2.97 3.22 2.45 0.83 1.43 1.28 -
P/NAPS 3.57 2.76 2.59 3.05 3.36 3.37 3.96 -1.71%

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