PLUS EXPRESSWAYS BHD

KLSE (MYR): PLUS (5052)

You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!

Last Price

4.43

Today's Change

0.00 (0.00%)

Day's Change

0.00 - 0.00

Trading Volume

0

Financial

Show?
Last 10 FY Result
AQR T4Q 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 3,835,397 3,682,439 3,351,481 3,179,022 2,967,958 2,282,010 2,090,636 1,671,323 1,650,120 1,580,870 1,662,696 1,220,000 11.87%
PBT 2,376,448 2,262,349 1,776,965 1,623,572 1,515,702 1,307,990 1,107,712 1,071,460 773,701 735,561 -1,774,976 27,943 58.58%
Tax -592,578 -589,952 -476,181 -438,460 -435,662 -60,342 -2,839 -7,709 -5,215 -3,500 0 -12,897 49.29%
NP 1,783,869 1,672,397 1,300,784 1,185,112 1,080,040 1,247,648 1,104,873 1,063,751 768,486 732,061 -1,774,976 15,046 64.08%
-
NP to SH 1,792,793 1,682,400 1,306,170 1,186,378 1,079,333 1,247,843 1,104,873 1,063,751 768,486 732,061 -1,774,976 15,046 64.15%
-
Tax Rate 24.94% 26.08% 26.80% 27.01% 28.74% 4.61% 0.26% 0.72% 0.67% 0.48% - 46.15% -
Total Cost 2,051,528 2,010,042 2,050,697 1,993,910 1,887,918 1,034,362 985,763 607,572 881,634 848,809 3,437,672 1,204,954 6.08%
-
Net Worth 5,700,402 5,699,853 6,200,806 6,099,373 5,699,118 5,349,327 4,499,482 4,149,028 3,449,937 3,000,250 2,451,966 51,156 70.35%
Dividend
AQR T4Q 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 1,000,070 749,978 375,048 824,915 799,876 699,911 624,928 399,906 349,993 175,014 - - -
Div Payout % 55.78% 44.58% 28.71% 69.53% 74.11% 56.09% 56.56% 37.59% 45.54% 23.91% - - -
Equity
AQR T4Q 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 5,700,402 5,699,853 6,200,806 6,099,373 5,699,118 5,349,327 4,499,482 4,149,028 3,449,937 3,000,250 2,451,966 51,156 70.35%
NOSH 5,000,353 4,999,871 5,000,650 4,999,485 4,999,226 4,999,371 4,999,425 4,998,829 4,999,908 5,000,416 4,999,932 5,015,333 -0.03%
Ratio Analysis
AQR T4Q 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 46.51% 45.42% 38.81% 37.28% 36.39% 54.67% 52.85% 63.65% 46.57% 46.31% -106.75% 1.23% -
ROE 31.45% 29.52% 21.06% 19.45% 18.94% 23.33% 24.56% 25.64% 22.28% 24.40% -72.39% 29.41% -
Per Share
AQR T4Q 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 76.70 73.65 67.02 63.59 59.37 45.65 41.82 33.43 33.00 31.61 33.25 24.33 11.90%
EPS 35.85 33.65 26.12 23.73 21.59 24.96 22.10 21.28 15.37 14.64 -35.50 0.30 64.21%
DPS 20.00 15.00 7.50 16.50 16.00 14.00 12.50 8.00 7.00 3.50 0.00 0.00 -
NAPS 1.14 1.14 1.24 1.22 1.14 1.07 0.90 0.83 0.69 0.60 0.4904 0.0102 70.41%
Adjusted Per Share Value based on latest NOSH - 5,000,353
AQR T4Q 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 76.71 73.65 67.03 63.58 59.36 45.64 41.81 33.43 33.00 31.62 33.25 24.40 11.87%
EPS 35.86 33.65 26.12 23.73 21.59 24.96 22.10 21.28 15.37 14.64 -35.50 0.30 64.21%
DPS 20.00 15.00 7.50 16.50 16.00 14.00 12.50 8.00 7.00 3.50 0.00 0.00 -
NAPS 1.1401 1.14 1.2402 1.2199 1.1399 1.0699 0.8999 0.8298 0.69 0.6001 0.4904 0.0102 70.41%
Price Multiplier on Financial Quarter End Date
AQR T4Q 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 30/09/11 30/09/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 - -
Price 4.31 4.31 4.52 3.26 2.98 3.28 2.81 3.06 2.80 2.55 2.15 0.00 -
P/RPS 5.62 5.85 6.74 5.13 5.02 7.19 6.72 9.15 8.48 8.07 6.47 0.00 -
P/EPS 12.02 12.81 17.30 13.74 13.80 13.14 12.71 14.38 18.22 17.42 -6.06 0.00 -
EY 8.32 7.81 5.78 7.28 7.24 7.61 7.86 6.95 5.49 5.74 -16.51 0.00 -
DY 4.64 3.48 1.66 5.06 5.37 4.27 4.45 2.61 2.50 1.37 0.00 0.00 -
P/NAPS 3.78 3.78 3.65 2.67 2.61 3.07 3.12 3.69 4.06 4.25 4.38 0.00 -
Price Multiplier on Announcement Date
AQR T4Q 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 21/11/11 21/11/11 25/02/11 23/02/10 26/02/09 26/02/08 27/02/07 27/02/06 24/02/05 27/02/04 27/02/03 - -
Price 4.44 4.44 4.43 3.37 2.95 3.26 3.02 2.80 2.73 2.43 2.24 0.00 -
P/RPS 5.79 6.03 6.61 5.30 4.97 7.14 7.22 8.37 8.27 7.69 6.74 0.00 -
P/EPS 12.38 13.20 16.96 14.20 13.66 13.06 13.67 13.16 17.76 16.60 -6.31 0.00 -
EY 8.08 7.58 5.90 7.04 7.32 7.66 7.32 7.60 5.63 6.02 -15.85 0.00 -
DY 4.50 3.38 1.69 4.90 5.42 4.29 4.14 2.86 2.56 1.44 0.00 0.00 -
P/NAPS 3.89 3.89 3.57 2.76 2.59 3.05 3.36 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