[BURSA] QoQ Cumulative 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- 46.13%
YoY- 21.82%
Quarter Report
Latest QR
Upcoming QR
BURSA's Result
BURSA's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 266,460 136,093 301,943 217,207 149,144 71,250 257,629 2.27%
PBT 185,966 96,568 152,913 110,123 77,339 33,617 117,587 35.85%
Tax -50,810 -26,418 -44,004 -29,800 -22,119 -10,619 -36,248 25.32%
NP 135,156 70,150 108,909 80,323 55,220 22,998 81,339 40.41%
-
NP to SH 135,156 70,150 108,105 79,519 54,416 22,194 81,339 40.41%
-
Tax Rate 27.32% 27.36% 28.78% 27.06% 28.60% 31.59% 30.83% -
Total Cost 131,304 65,943 193,034 136,884 93,924 48,252 176,290 -17.87%
-
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 166,345 - 281,900 209,124 64,169 - 96,832 43.57%
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 15.12% 7.99% 13.40% 9.06% 6.24% 2.53% 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 51.26 26.19 58.37 42.07 29.05 13.80 53.21 -2.46%
EPS 26.00 13.50 20.90 15.40 10.60 4.30 16.80 33.90%
DPS 32.00 0.00 54.50 40.50 12.50 0.00 20.00 36.91%
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 32.92 16.82 37.31 26.84 18.43 8.80 31.83 2.27%
EPS 16.70 8.67 13.36 9.83 6.72 2.74 10.05 40.42%
DPS 20.55 0.00 34.83 25.84 7.93 0.00 11.96 43.59%
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 22.24 42.38 13.79 13.55 19.79 42.74 6.88 119.09%
P/EPS 43.85 82.22 38.52 37.01 54.25 137.21 21.79 59.59%
EY 2.28 1.22 2.60 2.70 1.84 0.73 4.59 -37.35%
DY 2.81 0.00 6.77 7.11 2.17 0.00 5.46 -35.85%
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 22.63 43.91 18.84 14.14 20.48 47.81 8.64 90.34%
P/EPS 44.62 85.19 52.63 38.64 56.13 153.49 27.38 38.60%
EY 2.24 1.17 1.90 2.59 1.78 0.65 3.65 -27.84%
DY 2.76 0.00 4.95 6.81 2.10 0.00 4.35 -26.22%
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