[PLUS] YoY TTM Result on 31-Dec-2004 [#4]

Stock
[PLUS] PLUS EXPRESSWAYS BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 3.76%
YoY- 4.98%
Quarter Report
Latest QR
Upcoming QR
PLUS's Result
PLUS's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 2,282,010 2,090,636 1,671,323 1,650,120 1,580,870 1,662,696 6.53%
PBT 1,307,990 1,107,712 1,071,460 773,701 735,561 -1,774,976 -
Tax -60,342 -2,839 -7,709 -5,215 -3,500 0 -
NP 1,247,648 1,104,873 1,063,751 768,486 732,061 -1,774,976 -
-
NP to SH 1,247,843 1,104,873 1,063,751 768,486 732,061 -1,774,976 -
-
Tax Rate 4.61% 0.26% 0.72% 0.67% 0.48% - -
Total Cost 1,034,362 985,763 607,572 881,634 848,809 3,437,672 -21.34%
-
Net Worth 5,352,644 4,500,074 4,149,538 3,446,697 2,999,367 2,454,180 16.86%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 1,000,344 624,761 400,131 349,976 350,288 - -
Div Payout % 80.17% 56.55% 37.62% 45.54% 47.85% - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 5,352,644 4,500,074 4,149,538 3,446,697 2,999,367 2,454,180 16.86%
NOSH 5,002,471 5,000,083 4,999,444 4,995,213 4,998,945 5,004,446 -0.00%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 54.67% 52.85% 63.65% 46.57% 46.31% -106.75% -
ROE 23.31% 24.55% 25.64% 22.30% 24.41% -72.32% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 45.62 41.81 33.43 33.03 31.62 33.22 6.54%
EPS 24.94 22.10 21.28 15.38 14.64 -35.47 -
DPS 20.00 12.50 8.00 7.00 7.00 0.00 -
NAPS 1.07 0.90 0.83 0.69 0.60 0.4904 16.87%
Adjusted Per Share Value based on latest NOSH - 4,995,213
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 45.64 41.81 33.43 33.00 31.62 33.25 6.53%
EPS 24.96 22.10 21.28 15.37 14.64 -35.50 -
DPS 20.01 12.50 8.00 7.00 7.01 0.00 -
NAPS 1.0706 0.90 0.8299 0.6894 0.5999 0.4908 16.87%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 3.28 2.81 3.06 2.80 2.55 2.15 -
P/RPS 7.19 6.72 9.15 8.48 8.06 6.47 2.13%
P/EPS 13.15 12.72 14.38 18.20 17.41 -6.06 -
EY 7.61 7.86 6.95 5.49 5.74 -16.50 -
DY 6.10 4.45 2.61 2.50 2.75 0.00 -
P/NAPS 3.07 3.12 3.69 4.06 4.25 4.38 -6.85%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/08 27/02/07 27/02/06 24/02/05 27/02/04 - -
Price 3.26 3.02 2.80 2.73 2.43 0.00 -
P/RPS 7.15 7.22 8.38 8.26 7.68 0.00 -
P/EPS 13.07 13.67 13.16 17.75 16.59 0.00 -
EY 7.65 7.32 7.60 5.64 6.03 0.00 -
DY 6.13 4.14 2.86 2.56 2.88 0.00 -
P/NAPS 3.05 3.36 3.37 3.96 4.05 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