[PLUS] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[PLUS] PLUS EXPRESSWAYS BHD
Announcement Date
24-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 1.57%
YoY- -6.84%
Quarter Report
Latest QR
Upcoming QR
PLUS's Result
PLUS's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 2,158,449 1,871,463 1,671,959 1,628,296 1,616,566 1,433,701 8.52%
PBT 1,133,864 943,421 1,099,924 743,698 793,871 -2,190,759 -
Tax -14,059 -7,149 -5,488 -5,235 -1,228 -12,863 1.79%
NP 1,119,805 936,272 1,094,436 738,463 792,643 -2,203,622 -
-
NP to SH 1,119,871 936,272 1,094,436 738,463 792,643 -2,203,622 -
-
Tax Rate 1.24% 0.76% 0.50% 0.70% 0.15% - -
Total Cost 1,038,644 935,191 577,523 889,833 823,923 3,637,323 -22.16%
-
Net Worth 4,948,421 4,446,639 3,902,995 3,202,635 2,804,798 2,001,111 19.83%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 674,854 449,788 374,986 350,195 175,237 - -
Div Payout % 60.26% 48.04% 34.26% 47.42% 22.11% - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 4,948,421 4,446,639 3,902,995 3,202,635 2,804,798 2,001,111 19.83%
NOSH 4,998,405 4,996,224 5,003,840 5,004,117 5,006,780 5,000,278 -0.00%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 51.88% 50.03% 65.46% 45.35% 49.03% -153.70% -
ROE 22.63% 21.06% 28.04% 23.06% 28.26% -110.12% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 43.18 37.46 33.41 32.54 32.29 28.67 8.53%
EPS 22.40 18.74 21.87 14.76 15.83 -44.07 -
DPS 13.50 9.00 7.50 7.00 3.50 0.00 -
NAPS 0.99 0.89 0.78 0.64 0.5602 0.4002 19.84%
Adjusted Per Share Value based on latest NOSH - 5,004,117
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 43.17 37.43 33.44 32.57 32.33 28.67 8.52%
EPS 22.40 18.73 21.89 14.77 15.85 -44.07 -
DPS 13.50 9.00 7.50 7.00 3.50 0.00 -
NAPS 0.9897 0.8894 0.7806 0.6405 0.561 0.4002 19.84%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 - -
Price 3.20 2.67 3.28 2.25 2.43 0.00 -
P/RPS 7.41 7.13 9.82 6.91 7.53 0.00 -
P/EPS 14.28 14.25 15.00 15.25 15.35 0.00 -
EY 7.00 7.02 6.67 6.56 6.51 0.00 -
DY 4.22 3.37 2.29 3.11 1.44 0.00 -
P/NAPS 3.23 3.00 4.21 3.52 4.34 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 22/08/07 22/08/06 24/08/05 24/08/04 26/08/03 - -
Price 3.06 2.70 3.32 2.40 2.53 0.00 -
P/RPS 7.09 7.21 9.94 7.38 7.84 0.00 -
P/EPS 13.66 14.41 15.18 16.26 15.98 0.00 -
EY 7.32 6.94 6.59 6.15 6.26 0.00 -
DY 4.41 3.33 2.26 2.92 1.38 0.00 -
P/NAPS 3.09 3.03 4.26 3.75 4.52 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