[BURSA] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[BURSA] BURSA MALAYSIA BHD
Announcement Date
31-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -5.58%
YoY- 122.58%
Quarter Report
Latest QR
Upcoming QR
BURSA's Result
BURSA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 347,414 373,856 405,024 491,968 518,350 532,920 544,372 -25.81%
PBT 163,321 192,662 229,224 318,980 348,836 371,932 386,272 -43.57%
Tax -42,128 -51,242 -60,940 -78,355 -93,988 -101,620 -105,672 -45.74%
NP 121,193 141,420 168,284 240,625 254,848 270,312 280,600 -42.77%
-
NP to SH 121,193 141,420 168,284 240,625 254,848 270,312 280,600 -42.77%
-
Tax Rate 25.79% 26.60% 26.59% 24.56% 26.94% 27.32% 27.36% -
Total Cost 226,221 232,436 236,740 251,343 263,502 262,608 263,772 -9.70%
-
Net Worth 719,804 759,477 825,643 777,725 833,290 894,108 878,174 -12.38%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 115,589 172,846 - 443,668 416,645 332,691 - -
Div Payout % 95.38% 122.22% - 184.38% 163.49% 123.08% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 719,804 759,477 825,643 777,725 833,290 894,108 878,174 -12.38%
NOSH 525,404 523,777 525,887 521,963 520,806 519,830 519,629 0.73%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 34.88% 37.83% 41.55% 48.91% 49.17% 50.72% 51.55% -
ROE 16.84% 18.62% 20.38% 30.94% 30.58% 30.23% 31.95% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 66.12 71.38 77.02 94.25 99.53 102.52 104.76 -26.35%
EPS 23.07 27.00 32.00 46.10 48.93 52.00 54.00 -43.18%
DPS 22.00 33.00 0.00 85.00 80.00 64.00 0.00 -
NAPS 1.37 1.45 1.57 1.49 1.60 1.72 1.69 -13.02%
Adjusted Per Share Value based on latest NOSH - 520,936
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 42.93 46.20 50.05 60.79 64.05 65.85 67.26 -25.80%
EPS 14.98 17.47 20.79 29.73 31.49 33.40 34.67 -42.75%
DPS 14.28 21.36 0.00 54.82 51.48 41.11 0.00 -
NAPS 0.8894 0.9384 1.0202 0.961 1.0296 1.1048 1.0851 -12.38%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 6.35 7.45 9.05 14.30 11.00 11.40 11.10 -
P/RPS 9.60 10.44 11.75 15.17 11.05 11.12 10.60 -6.37%
P/EPS 27.53 27.59 28.28 31.02 22.48 21.92 20.56 21.42%
EY 3.63 3.62 3.54 3.22 4.45 4.56 4.86 -17.63%
DY 3.46 4.43 0.00 5.94 7.27 5.61 0.00 -
P/NAPS 4.64 5.14 5.76 9.60 6.88 6.63 6.57 -20.64%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 24/10/08 17/07/08 18/04/08 31/01/08 11/10/07 17/07/07 25/04/07 -
Price 5.15 6.55 8.85 13.00 13.20 11.60 11.50 -
P/RPS 7.79 9.18 11.49 13.79 13.26 11.32 10.98 -20.40%
P/EPS 22.33 24.26 27.66 28.20 26.98 22.31 21.30 3.18%
EY 4.48 4.12 3.62 3.55 3.71 4.48 4.70 -3.13%
DY 4.27 5.04 0.00 6.54 6.06 5.52 0.00 -
P/NAPS 3.76 4.52 5.64 8.72 8.25 6.74 6.80 -32.55%

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