[BURSA] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[BURSA] BURSA MALAYSIA BHD
Announcement Date
11-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -5.72%
YoY- 140.37%
Quarter Report
Latest QR
Upcoming QR
BURSA's Result
BURSA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 373,856 405,024 491,968 518,350 532,920 544,372 301,943 15.32%
PBT 192,662 229,224 318,980 348,836 371,932 386,272 152,913 16.67%
Tax -51,242 -60,940 -78,355 -93,988 -101,620 -105,672 -44,004 10.69%
NP 141,420 168,284 240,625 254,848 270,312 280,600 108,909 19.04%
-
NP to SH 141,420 168,284 240,625 254,848 270,312 280,600 108,105 19.63%
-
Tax Rate 26.60% 26.59% 24.56% 26.94% 27.32% 27.36% 28.78% -
Total Cost 232,436 236,740 251,343 263,502 262,608 263,772 193,034 13.19%
-
Net Worth 759,477 825,643 777,725 833,290 894,108 878,174 806,908 -3.96%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 172,846 - 443,668 416,645 332,691 - 281,900 -27.84%
Div Payout % 122.22% - 184.38% 163.49% 123.08% - 260.77% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 759,477 825,643 777,725 833,290 894,108 878,174 806,908 -3.96%
NOSH 523,777 525,887 521,963 520,806 519,830 519,629 517,248 0.84%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 37.83% 41.55% 48.91% 49.17% 50.72% 51.55% 36.07% -
ROE 18.62% 20.38% 30.94% 30.58% 30.23% 31.95% 13.40% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 71.38 77.02 94.25 99.53 102.52 104.76 58.37 14.36%
EPS 27.00 32.00 46.10 48.93 52.00 54.00 20.90 18.63%
DPS 33.00 0.00 85.00 80.00 64.00 0.00 54.50 -28.44%
NAPS 1.45 1.57 1.49 1.60 1.72 1.69 1.56 -4.76%
Adjusted Per Share Value based on latest NOSH - 523,177
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 46.20 50.05 60.79 64.05 65.85 67.26 37.31 15.32%
EPS 17.47 20.79 29.73 31.49 33.40 34.67 13.36 19.59%
DPS 21.36 0.00 54.82 51.48 41.11 0.00 34.83 -27.83%
NAPS 0.9384 1.0202 0.961 1.0296 1.1048 1.0851 0.997 -3.96%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 7.45 9.05 14.30 11.00 11.40 11.10 8.05 -
P/RPS 10.44 11.75 15.17 11.05 11.12 10.60 13.79 -16.94%
P/EPS 27.59 28.28 31.02 22.48 21.92 20.56 38.52 -19.96%
EY 3.62 3.54 3.22 4.45 4.56 4.86 2.60 24.71%
DY 4.43 0.00 5.94 7.27 5.61 0.00 6.77 -24.64%
P/NAPS 5.14 5.76 9.60 6.88 6.63 6.57 5.16 -0.25%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 17/07/08 18/04/08 31/01/08 11/10/07 17/07/07 25/04/07 31/01/07 -
Price 6.55 8.85 13.00 13.20 11.60 11.50 11.00 -
P/RPS 9.18 11.49 13.79 13.26 11.32 10.98 18.84 -38.10%
P/EPS 24.26 27.66 28.20 26.98 22.31 21.30 52.63 -40.35%
EY 4.12 3.62 3.55 3.71 4.48 4.70 1.90 67.61%
DY 5.04 0.00 6.54 6.06 5.52 0.00 4.95 1.20%
P/NAPS 4.52 5.64 8.72 8.25 6.74 6.80 7.05 -25.66%

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