[BURSA] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[BURSA] BURSA MALAYSIA BHD
Announcement Date
06-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -30.52%
YoY- -9.72%
Quarter Report
Latest QR
Upcoming QR
BURSA's Result
BURSA's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 257,629 200,225 136,027 73,578 286,554 219,485 154,929 40.22%
PBT 117,587 95,103 66,913 36,861 63,482 39,704 24,668 182.43%
Tax -36,248 -29,827 -22,529 -12,491 -28,407 -23,803 -15,181 78.36%
NP 81,339 65,276 44,384 24,370 35,075 15,901 9,487 317.26%
-
NP to SH 81,339 65,276 44,384 24,370 35,075 15,901 9,487 317.26%
-
Tax Rate 30.83% 31.36% 33.67% 33.89% 44.75% 59.95% 61.54% -
Total Cost 176,290 134,949 91,643 49,208 251,479 203,584 145,442 13.64%
-
Net Worth 852,122 1,147,448 1,121,134 1,005,946 1,483,171 0 0 -
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 96,832 47,611 46,137 - - - - -
Div Payout % 119.05% 72.94% 103.95% - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 852,122 1,147,448 1,121,134 1,005,946 1,483,171 0 0 -
NOSH 484,160 476,119 461,372 420,898 501,071 500,031 499,315 -2.02%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 31.57% 32.60% 32.63% 33.12% 12.24% 7.24% 6.12% -
ROE 9.55% 5.69% 3.96% 2.42% 2.36% 0.00% 0.00% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 53.21 42.05 29.48 17.48 57.19 43.89 31.03 43.12%
EPS 16.80 13.71 9.62 5.79 7.00 3.18 1.90 325.90%
DPS 20.00 10.00 10.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 2.41 2.43 2.39 2.96 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 420,898
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 31.83 24.74 16.81 9.09 35.41 27.12 19.14 40.23%
EPS 10.05 8.07 5.48 3.01 4.33 1.96 1.17 317.78%
DPS 11.96 5.88 5.70 0.00 0.00 0.00 0.00 -
NAPS 1.0529 1.4178 1.3853 1.243 1.8327 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 - - - -
Price 3.66 4.58 3.82 3.90 0.00 0.00 0.00 -
P/RPS 6.88 10.89 12.96 22.31 0.00 0.00 0.00 -
P/EPS 21.79 33.41 39.71 67.36 0.00 0.00 0.00 -
EY 4.59 2.99 2.52 1.48 0.00 0.00 0.00 -
DY 5.46 2.18 2.62 0.00 0.00 0.00 0.00 -
P/NAPS 2.08 1.90 1.57 1.63 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 16/02/06 31/10/05 01/08/05 06/05/05 - - - -
Price 4.60 4.54 4.64 3.86 0.00 0.00 0.00 -
P/RPS 8.64 10.80 15.74 22.08 0.00 0.00 0.00 -
P/EPS 27.38 33.11 48.23 66.67 0.00 0.00 0.00 -
EY 3.65 3.02 2.07 1.50 0.00 0.00 0.00 -
DY 4.35 2.20 2.16 0.00 0.00 0.00 0.00 -
P/NAPS 2.61 1.88 1.91 1.62 0.00 0.00 0.00 -

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