[BURSA] QoQ Cumulative 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- 25.89%
YoY- 122.58%
Quarter Report
Latest QR
Upcoming QR
BURSA's Result
BURSA's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 260,561 186,928 101,256 491,968 388,763 266,460 136,093 54.00%
PBT 122,491 96,331 57,306 318,980 261,627 185,966 96,568 17.12%
Tax -31,596 -25,621 -15,235 -78,355 -70,491 -50,810 -26,418 12.63%
NP 90,895 70,710 42,071 240,625 191,136 135,156 70,150 18.79%
-
NP to SH 90,895 70,710 42,071 240,625 191,136 135,156 70,150 18.79%
-
Tax Rate 25.79% 26.60% 26.59% 24.56% 26.94% 27.32% 27.36% -
Total Cost 169,666 116,218 59,185 251,343 197,627 131,304 65,943 87.44%
-
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 86,691 86,423 - 443,668 312,483 166,345 - -
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 12.63% 9.31% 5.10% 30.94% 22.94% 15.12% 7.99% -
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 49.59 35.69 19.25 94.25 74.65 51.26 26.19 52.87%
EPS 17.30 13.50 8.00 46.10 36.70 26.00 13.50 17.92%
DPS 16.50 16.50 0.00 85.00 60.00 32.00 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 32.20 23.10 12.51 60.79 48.04 32.92 16.82 53.99%
EPS 11.23 8.74 5.20 29.73 23.62 16.70 8.67 18.76%
DPS 10.71 10.68 0.00 54.82 38.61 20.55 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 12.80 20.88 47.00 15.17 14.74 22.24 42.38 -54.88%
P/EPS 36.71 55.19 113.12 31.02 29.97 43.85 82.22 -41.49%
EY 2.72 1.81 0.88 3.22 3.34 2.28 1.22 70.41%
DY 2.60 2.21 0.00 5.94 5.45 2.81 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 10.38 18.35 45.96 13.79 17.68 22.63 43.91 -61.66%
P/EPS 29.77 48.52 110.63 28.20 35.97 44.62 85.19 -50.29%
EY 3.36 2.06 0.90 3.55 2.78 2.24 1.17 101.65%
DY 3.20 2.52 0.00 6.54 4.55 2.76 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