[BURSA] QoQ Cumulative 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- 24.61%
YoY- 131.9%
Quarter Report
Latest QR
Upcoming QR
BURSA's Result
BURSA's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 217,207 149,144 71,250 257,629 200,225 136,027 73,578 105.65%
PBT 110,123 77,339 33,617 117,587 95,103 66,913 36,861 107.29%
Tax -29,800 -22,119 -10,619 -36,248 -29,827 -22,529 -12,491 78.44%
NP 80,323 55,220 22,998 81,339 65,276 44,384 24,370 121.31%
-
NP to SH 79,519 54,416 22,194 81,339 65,276 44,384 24,370 119.83%
-
Tax Rate 27.06% 28.60% 31.59% 30.83% 31.36% 33.67% 33.89% -
Total Cost 136,884 93,924 48,252 176,290 134,949 91,643 49,208 97.67%
-
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 209,124 64,169 - 96,832 47,611 46,137 - -
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 9.06% 6.24% 2.53% 9.55% 5.69% 3.96% 2.42% -
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 42.07 29.05 13.80 53.21 42.05 29.48 17.48 79.49%
EPS 15.40 10.60 4.30 16.80 13.71 9.62 5.79 91.85%
DPS 40.50 12.50 0.00 20.00 10.00 10.00 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 26.84 18.43 8.80 31.83 24.74 16.81 9.09 105.68%
EPS 9.83 6.72 2.74 10.05 8.07 5.48 3.01 119.96%
DPS 25.84 7.93 0.00 11.96 5.88 5.70 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 13.55 19.79 42.74 6.88 10.89 12.96 22.31 -28.26%
P/EPS 37.01 54.25 137.21 21.79 33.41 39.71 67.36 -32.89%
EY 2.70 1.84 0.73 4.59 2.99 2.52 1.48 49.24%
DY 7.11 2.17 0.00 5.46 2.18 2.62 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 14.14 20.48 47.81 8.64 10.80 15.74 22.08 -25.68%
P/EPS 38.64 56.13 153.49 27.38 33.11 48.23 66.67 -30.46%
EY 2.59 1.78 0.65 3.65 3.02 2.07 1.50 43.87%
DY 6.81 2.10 0.00 4.35 2.20 2.16 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