[BURSA] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[BURSA] BURSA MALAYSIA BHD
Announcement Date
25-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -35.11%
YoY- 216.08%
Quarter Report
Latest QR
Upcoming QR
BURSA's Result
BURSA's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 491,968 388,763 266,460 136,093 301,943 217,207 149,144 121.11%
PBT 318,980 261,627 185,966 96,568 152,913 110,123 77,339 156.52%
Tax -78,355 -70,491 -50,810 -26,418 -44,004 -29,800 -22,119 131.84%
NP 240,625 191,136 135,156 70,150 108,909 80,323 55,220 166.07%
-
NP to SH 240,625 191,136 135,156 70,150 108,105 79,519 54,416 168.67%
-
Tax Rate 24.56% 26.94% 27.32% 27.36% 28.78% 27.06% 28.60% -
Total Cost 251,343 197,627 131,304 65,943 193,034 136,884 93,924 92.40%
-
Net Worth 777,725 833,290 894,108 878,174 806,908 877,807 872,709 -7.37%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 443,668 312,483 166,345 - 281,900 209,124 64,169 261.65%
Div Payout % 184.38% 163.49% 123.08% - 260.77% 262.99% 117.92% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 777,725 833,290 894,108 878,174 806,908 877,807 872,709 -7.37%
NOSH 521,963 520,806 519,830 519,629 517,248 516,357 513,358 1.11%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 48.91% 49.17% 50.72% 51.55% 36.07% 36.98% 37.02% -
ROE 30.94% 22.94% 15.12% 7.99% 13.40% 9.06% 6.24% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 94.25 74.65 51.26 26.19 58.37 42.07 29.05 118.68%
EPS 46.10 36.70 26.00 13.50 20.90 15.40 10.60 165.72%
DPS 85.00 60.00 32.00 0.00 54.50 40.50 12.50 257.67%
NAPS 1.49 1.60 1.72 1.69 1.56 1.70 1.70 -8.39%
Adjusted Per Share Value based on latest NOSH - 519,629
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 60.79 48.04 32.92 16.82 37.31 26.84 18.43 121.10%
EPS 29.73 23.62 16.70 8.67 13.36 9.83 6.72 168.76%
DPS 54.82 38.61 20.55 0.00 34.83 25.84 7.93 261.61%
NAPS 0.961 1.0296 1.1048 1.0851 0.997 1.0847 1.0784 -7.37%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 14.30 11.00 11.40 11.10 8.05 5.70 5.75 -
P/RPS 15.17 14.74 22.24 42.38 13.79 13.55 19.79 -16.20%
P/EPS 31.02 29.97 43.85 82.22 38.52 37.01 54.25 -31.03%
EY 3.22 3.34 2.28 1.22 2.60 2.70 1.84 45.07%
DY 5.94 5.45 2.81 0.00 6.77 7.11 2.17 95.32%
P/NAPS 9.60 6.88 6.63 6.57 5.16 3.35 3.38 100.17%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/01/08 11/10/07 17/07/07 25/04/07 31/01/07 31/10/06 31/07/06 -
Price 13.00 13.20 11.60 11.50 11.00 5.95 5.95 -
P/RPS 13.79 17.68 22.63 43.91 18.84 14.14 20.48 -23.12%
P/EPS 28.20 35.97 44.62 85.19 52.63 38.64 56.13 -36.72%
EY 3.55 2.78 2.24 1.17 1.90 2.59 1.78 58.24%
DY 6.54 4.55 2.76 0.00 4.95 6.81 2.10 112.81%
P/NAPS 8.72 8.25 6.74 6.80 7.05 3.50 3.50 83.47%

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