[BURSA] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[BURSA] BURSA MALAYSIA BHD
Announcement Date
31-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -22.09%
YoY- 20.16%
Quarter Report
Latest QR
Upcoming QR
BURSA's Result
BURSA's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 130,367 136,093 84,736 68,063 77,894 71,250 57,404 73.03%
PBT 89,398 96,568 42,790 32,784 43,722 33,617 22,484 151.61%
Tax -24,392 -26,418 -14,204 -7,681 -11,500 -10,619 -6,421 144.05%
NP 65,006 70,150 28,586 25,103 32,222 22,998 16,063 154.60%
-
NP to SH 65,006 70,150 28,586 25,103 32,222 22,194 16,063 154.60%
-
Tax Rate 27.28% 27.36% 33.19% 23.43% 26.30% 31.59% 28.56% -
Total Cost 65,361 65,943 56,150 42,960 45,672 48,252 41,341 35.82%
-
Net Worth 894,482 878,174 810,802 870,920 883,506 877,437 911,963 -1.28%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 166,415 - 72,764 143,445 64,963 - 51,816 118.14%
Div Payout % 256.00% - 254.55% 571.43% 201.61% - 322.58% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 894,482 878,174 810,802 870,920 883,506 877,437 911,963 -1.28%
NOSH 520,048 519,629 519,745 512,306 519,709 516,139 518,161 0.24%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 49.86% 51.55% 33.74% 36.88% 41.37% 32.28% 27.98% -
ROE 7.27% 7.99% 3.53% 2.88% 3.65% 2.53% 1.76% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 25.07 26.19 16.30 13.29 14.99 13.80 11.08 72.60%
EPS 12.50 13.50 5.50 4.90 6.20 4.30 3.10 153.98%
DPS 32.00 0.00 14.00 28.00 12.50 0.00 10.00 117.61%
NAPS 1.72 1.69 1.56 1.70 1.70 1.70 1.76 -1.52%
Adjusted Per Share Value based on latest NOSH - 512,306
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 16.11 16.82 10.47 8.41 9.62 8.80 7.09 73.09%
EPS 8.03 8.67 3.53 3.10 3.98 2.74 1.98 154.96%
DPS 20.56 0.00 8.99 17.72 8.03 0.00 6.40 118.18%
NAPS 1.1053 1.0851 1.0019 1.0761 1.0917 1.0842 1.1269 -1.28%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 11.40 11.10 8.05 5.70 5.75 5.90 3.66 -
P/RPS 45.48 42.38 49.38 42.90 38.36 42.74 33.04 23.81%
P/EPS 91.20 82.22 146.36 116.33 92.74 137.21 118.06 -15.84%
EY 1.10 1.22 0.68 0.86 1.08 0.73 0.85 18.81%
DY 2.81 0.00 1.74 4.91 2.17 0.00 2.73 1.94%
P/NAPS 6.63 6.57 5.16 3.35 3.38 3.47 2.08 117.04%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 17/07/07 25/04/07 31/01/07 31/10/06 31/07/06 27/04/06 16/02/06 -
Price 11.60 11.50 11.00 5.95 5.95 6.60 4.60 -
P/RPS 46.27 43.91 67.47 44.79 39.70 47.81 41.52 7.50%
P/EPS 92.80 85.19 200.00 121.43 95.97 153.49 148.39 -26.93%
EY 1.08 1.17 0.50 0.82 1.04 0.65 0.67 37.59%
DY 2.76 0.00 1.27 4.71 2.10 0.00 2.17 17.44%
P/NAPS 6.74 6.80 7.05 3.50 3.50 3.88 2.61 88.55%

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