[BURSA] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[BURSA] BURSA MALAYSIA BHD
Announcement Date
27-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -72.71%
YoY- -8.93%
Quarter Report
Latest QR
Upcoming QR
BURSA's Result
BURSA's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 301,943 217,207 149,144 71,250 257,629 200,225 136,027 69.91%
PBT 152,913 110,123 77,339 33,617 117,587 95,103 66,913 73.23%
Tax -44,004 -29,800 -22,119 -10,619 -36,248 -29,827 -22,529 56.06%
NP 108,909 80,323 55,220 22,998 81,339 65,276 44,384 81.62%
-
NP to SH 108,105 79,519 54,416 22,194 81,339 65,276 44,384 80.73%
-
Tax Rate 28.78% 27.06% 28.60% 31.59% 30.83% 31.36% 33.67% -
Total Cost 193,034 136,884 93,924 48,252 176,290 134,949 91,643 64.09%
-
Net Worth 806,908 877,807 872,709 877,437 852,122 1,147,448 1,121,134 -19.64%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 281,900 209,124 64,169 - 96,832 47,611 46,137 233.11%
Div Payout % 260.77% 262.99% 117.92% - 119.05% 72.94% 103.95% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 806,908 877,807 872,709 877,437 852,122 1,147,448 1,121,134 -19.64%
NOSH 517,248 516,357 513,358 516,139 484,160 476,119 461,372 7.89%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 36.07% 36.98% 37.02% 32.28% 31.57% 32.60% 32.63% -
ROE 13.40% 9.06% 6.24% 2.53% 9.55% 5.69% 3.96% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 58.37 42.07 29.05 13.80 53.21 42.05 29.48 57.48%
EPS 20.90 15.40 10.60 4.30 16.80 13.71 9.62 67.50%
DPS 54.50 40.50 12.50 0.00 20.00 10.00 10.00 208.73%
NAPS 1.56 1.70 1.70 1.70 1.76 2.41 2.43 -25.52%
Adjusted Per Share Value based on latest NOSH - 516,139
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 37.31 26.84 18.43 8.80 31.83 24.74 16.81 69.90%
EPS 13.36 9.83 6.72 2.74 10.05 8.07 5.48 80.84%
DPS 34.83 25.84 7.93 0.00 11.96 5.88 5.70 233.13%
NAPS 0.997 1.0847 1.0784 1.0842 1.0529 1.4178 1.3853 -19.64%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 8.05 5.70 5.75 5.90 3.66 4.58 3.82 -
P/RPS 13.79 13.55 19.79 42.74 6.88 10.89 12.96 4.21%
P/EPS 38.52 37.01 54.25 137.21 21.79 33.41 39.71 -2.00%
EY 2.60 2.70 1.84 0.73 4.59 2.99 2.52 2.09%
DY 6.77 7.11 2.17 0.00 5.46 2.18 2.62 87.97%
P/NAPS 5.16 3.35 3.38 3.47 2.08 1.90 1.57 120.57%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 31/01/07 31/10/06 31/07/06 27/04/06 16/02/06 31/10/05 01/08/05 -
Price 11.00 5.95 5.95 6.60 4.60 4.54 4.64 -
P/RPS 18.84 14.14 20.48 47.81 8.64 10.80 15.74 12.69%
P/EPS 52.63 38.64 56.13 153.49 27.38 33.11 48.23 5.97%
EY 1.90 2.59 1.78 0.65 3.65 3.02 2.07 -5.53%
DY 4.95 6.81 2.10 0.00 4.35 2.20 2.16 73.55%
P/NAPS 7.05 3.50 3.50 3.88 2.61 1.88 1.91 138.27%

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