[BURSA] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[BURSA] BURSA MALAYSIA BHD
Announcement Date
31-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 4.39%
YoY- 225.72%
Quarter Report
Latest QR
Upcoming QR
BURSA's Result
BURSA's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 77,894 71,250 57,404 64,198 62,449 73,578 67,069 10.51%
PBT 43,722 33,617 22,484 28,190 30,052 36,861 23,778 50.25%
Tax -11,500 -10,619 -6,421 -7,298 -10,038 -12,491 -4,604 84.40%
NP 32,222 22,998 16,063 20,892 20,014 24,370 19,174 41.48%
-
NP to SH 32,222 22,194 16,063 20,892 20,014 24,370 19,174 41.48%
-
Tax Rate 26.30% 31.59% 28.56% 25.89% 33.40% 33.89% 19.36% -
Total Cost 45,672 48,252 41,341 43,306 42,435 49,208 47,895 -3.12%
-
Net Worth 883,506 877,437 911,963 1,216,176 1,218,897 1,005,946 1,493,553 -29.59%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 64,963 - 51,816 - 50,160 - - -
Div Payout % 201.61% - 322.58% - 250.63% - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 883,506 877,437 911,963 1,216,176 1,218,897 1,005,946 1,493,553 -29.59%
NOSH 519,709 516,139 518,161 504,637 501,604 420,898 504,578 1.99%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 41.37% 32.28% 27.98% 32.54% 32.05% 33.12% 28.59% -
ROE 3.65% 2.53% 1.76% 1.72% 1.64% 2.42% 1.28% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 14.99 13.80 11.08 12.72 12.45 17.48 13.29 8.37%
EPS 6.20 4.30 3.10 4.14 3.99 5.79 3.80 38.71%
DPS 12.50 0.00 10.00 0.00 10.00 0.00 0.00 -
NAPS 1.70 1.70 1.76 2.41 2.43 2.39 2.96 -30.97%
Adjusted Per Share Value based on latest NOSH - 504,637
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 9.62 8.80 7.09 7.93 7.72 9.09 8.29 10.45%
EPS 3.98 2.74 1.98 2.58 2.47 3.01 2.37 41.41%
DPS 8.03 0.00 6.40 0.00 6.20 0.00 0.00 -
NAPS 1.0917 1.0842 1.1269 1.5028 1.5061 1.243 1.8455 -29.59%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 - -
Price 5.75 5.90 3.66 4.58 3.82 3.90 0.00 -
P/RPS 38.36 42.74 33.04 36.00 30.68 22.31 0.00 -
P/EPS 92.74 137.21 118.06 110.63 95.74 67.36 0.00 -
EY 1.08 0.73 0.85 0.90 1.04 1.48 0.00 -
DY 2.17 0.00 2.73 0.00 2.62 0.00 0.00 -
P/NAPS 3.38 3.47 2.08 1.90 1.57 1.63 0.00 -
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 31/07/06 27/04/06 16/02/06 31/10/05 01/08/05 06/05/05 - -
Price 5.95 6.60 4.60 4.54 4.64 3.86 0.00 -
P/RPS 39.70 47.81 41.52 35.69 37.27 22.08 0.00 -
P/EPS 95.97 153.49 148.39 109.66 116.29 66.67 0.00 -
EY 1.04 0.65 0.67 0.91 0.86 1.50 0.00 -
DY 2.10 0.00 2.17 0.00 2.16 0.00 0.00 -
P/NAPS 3.50 3.88 2.61 1.88 1.91 1.62 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