[BURSA] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[BURSA] BURSA MALAYSIA BHD
Announcement Date
31-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -2.58%
YoY- 21.82%
Quarter Report
Latest QR
Upcoming QR
BURSA's Result
BURSA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 532,920 544,372 301,943 289,609 298,288 285,000 257,629 62.56%
PBT 371,932 386,272 152,913 146,830 154,678 134,468 117,587 115.93%
Tax -101,620 -105,672 -44,004 -39,733 -44,238 -42,476 -36,248 99.19%
NP 270,312 280,600 108,909 107,097 110,440 91,992 81,339 123.18%
-
NP to SH 270,312 280,600 108,105 106,025 108,832 88,776 81,339 123.18%
-
Tax Rate 27.32% 27.36% 28.78% 27.06% 28.60% 31.59% 30.83% -
Total Cost 262,608 263,772 193,034 182,512 187,848 193,008 176,290 30.52%
-
Net Worth 894,108 878,174 806,908 877,807 872,709 877,437 852,122 3.26%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 332,691 - 281,900 278,832 128,339 - 96,832 128.20%
Div Payout % 123.08% - 260.77% 262.99% 117.92% - 119.05% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 894,108 878,174 806,908 877,807 872,709 877,437 852,122 3.26%
NOSH 519,830 519,629 517,248 516,357 513,358 516,139 484,160 4.86%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 50.72% 51.55% 36.07% 36.98% 37.02% 32.28% 31.57% -
ROE 30.23% 31.95% 13.40% 12.08% 12.47% 10.12% 9.55% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 102.52 104.76 58.37 56.09 58.11 55.22 53.21 55.02%
EPS 52.00 54.00 20.90 20.53 21.20 17.20 16.80 112.82%
DPS 64.00 0.00 54.50 54.00 25.00 0.00 20.00 117.61%
NAPS 1.72 1.69 1.56 1.70 1.70 1.70 1.76 -1.52%
Adjusted Per Share Value based on latest NOSH - 512,306
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 65.85 67.26 37.31 35.79 36.86 35.22 31.83 62.57%
EPS 33.40 34.67 13.36 13.10 13.45 10.97 10.05 123.19%
DPS 41.11 0.00 34.83 34.45 15.86 0.00 11.96 128.27%
NAPS 1.1048 1.0851 0.997 1.0847 1.0784 1.0842 1.0529 3.26%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 11.40 11.10 8.05 5.70 5.75 5.90 3.66 -
P/RPS 11.12 10.60 13.79 10.16 9.90 10.68 6.88 37.84%
P/EPS 21.92 20.56 38.52 27.76 27.12 34.30 21.79 0.39%
EY 4.56 4.86 2.60 3.60 3.69 2.92 4.59 -0.43%
DY 5.61 0.00 6.77 9.47 4.35 0.00 5.46 1.82%
P/NAPS 6.63 6.57 5.16 3.35 3.38 3.47 2.08 117.04%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 17/07/07 25/04/07 31/01/07 31/10/06 31/07/06 27/04/06 16/02/06 -
Price 11.60 11.50 11.00 5.95 5.95 6.60 4.60 -
P/RPS 11.32 10.98 18.84 10.61 10.24 11.95 8.64 19.79%
P/EPS 22.31 21.30 52.63 28.98 28.07 38.37 27.38 -12.79%
EY 4.48 4.70 1.90 3.45 3.56 2.61 3.65 14.67%
DY 5.52 0.00 4.95 9.08 4.20 0.00 4.35 17.26%
P/NAPS 6.74 6.80 7.05 3.50 3.50 3.88 2.61 88.55%

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