[BURSA] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[BURSA] BURSA MALAYSIA BHD
Announcement Date
31-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 1.96%
YoY- 32.91%
Quarter Report
Latest QR
Upcoming QR
BURSA's Result
BURSA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 518,350 532,920 544,372 301,943 289,609 298,288 285,000 48.94%
PBT 348,836 371,932 386,272 152,913 146,830 154,678 134,468 88.69%
Tax -93,988 -101,620 -105,672 -44,004 -39,733 -44,238 -42,476 69.72%
NP 254,848 270,312 280,600 108,909 107,097 110,440 91,992 97.12%
-
NP to SH 254,848 270,312 280,600 108,105 106,025 108,832 88,776 101.85%
-
Tax Rate 26.94% 27.32% 27.36% 28.78% 27.06% 28.60% 31.59% -
Total Cost 263,502 262,608 263,772 193,034 182,512 187,848 193,008 23.04%
-
Net Worth 833,290 894,108 878,174 806,908 877,807 872,709 877,437 -3.37%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 416,645 332,691 - 281,900 278,832 128,339 - -
Div Payout % 163.49% 123.08% - 260.77% 262.99% 117.92% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 833,290 894,108 878,174 806,908 877,807 872,709 877,437 -3.37%
NOSH 520,806 519,830 519,629 517,248 516,357 513,358 516,139 0.60%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 49.17% 50.72% 51.55% 36.07% 36.98% 37.02% 32.28% -
ROE 30.58% 30.23% 31.95% 13.40% 12.08% 12.47% 10.12% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 99.53 102.52 104.76 58.37 56.09 58.11 55.22 48.05%
EPS 48.93 52.00 54.00 20.90 20.53 21.20 17.20 100.64%
DPS 80.00 64.00 0.00 54.50 54.00 25.00 0.00 -
NAPS 1.60 1.72 1.69 1.56 1.70 1.70 1.70 -3.95%
Adjusted Per Share Value based on latest NOSH - 519,745
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 64.05 65.85 67.26 37.31 35.79 36.86 35.22 48.93%
EPS 31.49 33.40 34.67 13.36 13.10 13.45 10.97 101.85%
DPS 51.48 41.11 0.00 34.83 34.45 15.86 0.00 -
NAPS 1.0296 1.1048 1.0851 0.997 1.0847 1.0784 1.0842 -3.38%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 11.00 11.40 11.10 8.05 5.70 5.75 5.90 -
P/RPS 11.05 11.12 10.60 13.79 10.16 9.90 10.68 2.29%
P/EPS 22.48 21.92 20.56 38.52 27.76 27.12 34.30 -24.52%
EY 4.45 4.56 4.86 2.60 3.60 3.69 2.92 32.39%
DY 7.27 5.61 0.00 6.77 9.47 4.35 0.00 -
P/NAPS 6.88 6.63 6.57 5.16 3.35 3.38 3.47 57.75%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 11/10/07 17/07/07 25/04/07 31/01/07 31/10/06 31/07/06 27/04/06 -
Price 13.20 11.60 11.50 11.00 5.95 5.95 6.60 -
P/RPS 13.26 11.32 10.98 18.84 10.61 10.24 11.95 7.17%
P/EPS 26.98 22.31 21.30 52.63 28.98 28.07 38.37 -20.90%
EY 3.71 4.48 4.70 1.90 3.45 3.56 2.61 26.39%
DY 6.06 5.52 0.00 4.95 9.08 4.20 0.00 -
P/NAPS 8.25 6.74 6.80 7.05 3.50 3.50 3.88 65.27%

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