[BURSA] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[BURSA] BURSA MALAYSIA BHD
Announcement Date
16-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -6.54%
YoY- 131.9%
Quarter Report
Latest QR
Upcoming QR
BURSA's Result
BURSA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 289,609 298,288 285,000 257,629 266,966 272,054 294,312 -1.06%
PBT 146,830 154,678 134,468 117,587 126,804 133,826 147,444 -0.27%
Tax -39,733 -44,238 -42,476 -36,248 -39,769 -45,058 -49,964 -14.15%
NP 107,097 110,440 91,992 81,339 87,034 88,768 97,480 6.46%
-
NP to SH 106,025 108,832 88,776 81,339 87,034 88,768 97,480 5.75%
-
Tax Rate 27.06% 28.60% 31.59% 30.83% 31.36% 33.67% 33.89% -
Total Cost 182,512 187,848 193,008 176,290 179,932 183,286 196,832 -4.90%
-
Net Worth 877,807 872,709 877,437 852,122 1,147,448 1,121,134 1,005,946 -8.67%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 278,832 128,339 - 96,832 63,482 92,274 - -
Div Payout % 262.99% 117.92% - 119.05% 72.94% 103.95% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 877,807 872,709 877,437 852,122 1,147,448 1,121,134 1,005,946 -8.67%
NOSH 516,357 513,358 516,139 484,160 476,119 461,372 420,898 14.58%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 36.98% 37.02% 32.28% 31.57% 32.60% 32.63% 33.12% -
ROE 12.08% 12.47% 10.12% 9.55% 7.59% 7.92% 9.69% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 56.09 58.11 55.22 53.21 56.07 58.97 69.92 -13.65%
EPS 20.53 21.20 17.20 16.80 18.28 19.24 23.16 -7.71%
DPS 54.00 25.00 0.00 20.00 13.33 20.00 0.00 -
NAPS 1.70 1.70 1.70 1.76 2.41 2.43 2.39 -20.30%
Adjusted Per Share Value based on latest NOSH - 518,161
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 35.79 36.86 35.22 31.83 32.99 33.62 36.37 -1.06%
EPS 13.10 13.45 10.97 10.05 10.75 10.97 12.04 5.78%
DPS 34.45 15.86 0.00 11.96 7.84 11.40 0.00 -
NAPS 1.0847 1.0784 1.0842 1.0529 1.4178 1.3853 1.243 -8.67%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 5.70 5.75 5.90 3.66 4.58 3.82 3.90 -
P/RPS 10.16 9.90 10.68 6.88 8.17 6.48 5.58 49.05%
P/EPS 27.76 27.12 34.30 21.79 25.05 19.85 16.84 39.50%
EY 3.60 3.69 2.92 4.59 3.99 5.04 5.94 -28.36%
DY 9.47 4.35 0.00 5.46 2.91 5.24 0.00 -
P/NAPS 3.35 3.38 3.47 2.08 1.90 1.57 1.63 61.57%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 31/10/06 31/07/06 27/04/06 16/02/06 31/10/05 01/08/05 06/05/05 -
Price 5.95 5.95 6.60 4.60 4.54 4.64 3.86 -
P/RPS 10.61 10.24 11.95 8.64 8.10 7.87 5.52 54.52%
P/EPS 28.98 28.07 38.37 27.38 24.84 24.12 16.67 44.53%
EY 3.45 3.56 2.61 3.65 4.03 4.15 6.00 -30.82%
DY 9.08 4.20 0.00 4.35 2.94 4.31 0.00 -
P/NAPS 3.50 3.50 3.88 2.61 1.88 1.91 1.62 67.04%

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