[BURSA] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[BURSA] BURSA MALAYSIA BHD
Announcement Date
18-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -82.52%
YoY- -40.03%
Quarter Report
Latest QR
Upcoming QR
BURSA's Result
BURSA's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 331,675 260,561 186,928 101,256 491,968 388,763 266,460 15.63%
PBT 145,627 122,491 96,331 57,306 318,980 261,627 185,966 -14.97%
Tax -41,207 -31,596 -25,621 -15,235 -78,355 -70,491 -50,810 -12.97%
NP 104,420 90,895 70,710 42,071 240,625 191,136 135,156 -15.73%
-
NP to SH 104,420 90,895 70,710 42,071 240,625 191,136 135,156 -15.73%
-
Tax Rate 28.30% 25.79% 26.60% 26.59% 24.56% 26.94% 27.32% -
Total Cost 227,255 169,666 116,218 59,185 251,343 197,627 131,304 43.91%
-
Net Worth 729,365 719,804 759,477 825,643 777,725 833,290 894,108 -12.64%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 127,507 86,691 86,423 - 443,668 312,483 166,345 -16.17%
Div Payout % 122.11% 95.38% 122.22% - 184.38% 163.49% 123.08% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 729,365 719,804 759,477 825,643 777,725 833,290 894,108 -12.64%
NOSH 524,723 525,404 523,777 525,887 521,963 520,806 519,830 0.62%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 31.48% 34.88% 37.83% 41.55% 48.91% 49.17% 50.72% -
ROE 14.32% 12.63% 9.31% 5.10% 30.94% 22.94% 15.12% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 63.21 49.59 35.69 19.25 94.25 74.65 51.26 14.92%
EPS 19.90 17.30 13.50 8.00 46.10 36.70 26.00 -16.25%
DPS 24.30 16.50 16.50 0.00 85.00 60.00 32.00 -16.69%
NAPS 1.39 1.37 1.45 1.57 1.49 1.60 1.72 -13.18%
Adjusted Per Share Value based on latest NOSH - 525,887
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 40.98 32.20 23.10 12.51 60.79 48.04 32.92 15.64%
EPS 12.90 11.23 8.74 5.20 29.73 23.62 16.70 -15.74%
DPS 15.76 10.71 10.68 0.00 54.82 38.61 20.55 -16.14%
NAPS 0.9012 0.8894 0.9384 1.0202 0.961 1.0296 1.1048 -12.64%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 5.15 6.35 7.45 9.05 14.30 11.00 11.40 -
P/RPS 8.15 12.80 20.88 47.00 15.17 14.74 22.24 -48.63%
P/EPS 25.88 36.71 55.19 113.12 31.02 29.97 43.85 -29.52%
EY 3.86 2.72 1.81 0.88 3.22 3.34 2.28 41.82%
DY 4.72 2.60 2.21 0.00 5.94 5.45 2.81 41.08%
P/NAPS 3.71 4.64 5.14 5.76 9.60 6.88 6.63 -31.97%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 04/02/09 24/10/08 17/07/08 18/04/08 31/01/08 11/10/07 17/07/07 -
Price 5.05 5.15 6.55 8.85 13.00 13.20 11.60 -
P/RPS 7.99 10.38 18.35 45.96 13.79 17.68 22.63 -49.88%
P/EPS 25.38 29.77 48.52 110.63 28.20 35.97 44.62 -31.23%
EY 3.94 3.36 2.06 0.90 3.55 2.78 2.24 45.46%
DY 4.81 3.20 2.52 0.00 6.54 4.55 2.76 44.57%
P/NAPS 3.63 3.76 4.52 5.64 8.72 8.25 6.74 -33.67%

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