[BURSA] QoQ Cumulative 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- 35.95%
YoY- 32.91%
Quarter Report
Latest QR
Upcoming QR
BURSA's Result
BURSA's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 388,763 266,460 136,093 301,943 217,207 149,144 71,250 209.61%
PBT 261,627 185,966 96,568 152,913 110,123 77,339 33,617 292.22%
Tax -70,491 -50,810 -26,418 -44,004 -29,800 -22,119 -10,619 252.80%
NP 191,136 135,156 70,150 108,909 80,323 55,220 22,998 309.77%
-
NP to SH 191,136 135,156 70,150 108,105 79,519 54,416 22,194 319.60%
-
Tax Rate 26.94% 27.32% 27.36% 28.78% 27.06% 28.60% 31.59% -
Total Cost 197,627 131,304 65,943 193,034 136,884 93,924 48,252 155.76%
-
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 312,483 166,345 - 281,900 209,124 64,169 - -
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 22.94% 15.12% 7.99% 13.40% 9.06% 6.24% 2.53% -
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 74.65 51.26 26.19 58.37 42.07 29.05 13.80 207.83%
EPS 36.70 26.00 13.50 20.90 15.40 10.60 4.30 317.09%
DPS 60.00 32.00 0.00 54.50 40.50 12.50 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 48.04 32.92 16.82 37.31 26.84 18.43 8.80 209.71%
EPS 23.62 16.70 8.67 13.36 9.83 6.72 2.74 319.87%
DPS 38.61 20.55 0.00 34.83 25.84 7.93 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 14.74 22.24 42.38 13.79 13.55 19.79 42.74 -50.78%
P/EPS 29.97 43.85 82.22 38.52 37.01 54.25 137.21 -63.69%
EY 3.34 2.28 1.22 2.60 2.70 1.84 0.73 175.34%
DY 5.45 2.81 0.00 6.77 7.11 2.17 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 17.68 22.63 43.91 18.84 14.14 20.48 47.81 -48.44%
P/EPS 35.97 44.62 85.19 52.63 38.64 56.13 153.49 -61.95%
EY 2.78 2.24 1.17 1.90 2.59 1.78 0.65 163.25%
DY 4.55 2.76 0.00 4.95 6.81 2.10 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