[BURSA] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[BURSA] BURSA MALAYSIA BHD
Announcement Date
31-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 13.87%
YoY- 77.96%
Quarter Report
Latest QR
Upcoming QR
BURSA's Result
BURSA's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 122,303 130,367 136,093 84,736 68,063 77,894 71,250 43.31%
PBT 75,661 89,398 96,568 42,790 32,784 43,722 33,617 71.65%
Tax -19,681 -24,392 -26,418 -14,204 -7,681 -11,500 -10,619 50.82%
NP 55,980 65,006 70,150 28,586 25,103 32,222 22,998 80.85%
-
NP to SH 55,980 65,006 70,150 28,586 25,103 32,222 22,194 85.19%
-
Tax Rate 26.01% 27.28% 27.36% 33.19% 23.43% 26.30% 31.59% -
Total Cost 66,323 65,361 65,943 56,150 42,960 45,672 48,252 23.59%
-
Net Worth 837,084 894,482 878,174 810,802 870,920 883,506 877,437 -3.08%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 146,489 166,415 - 72,764 143,445 64,963 - -
Div Payout % 261.68% 256.00% - 254.55% 571.43% 201.61% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 837,084 894,482 878,174 810,802 870,920 883,506 877,437 -3.08%
NOSH 523,177 520,048 519,629 519,745 512,306 519,709 516,139 0.90%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 45.77% 49.86% 51.55% 33.74% 36.88% 41.37% 32.28% -
ROE 6.69% 7.27% 7.99% 3.53% 2.88% 3.65% 2.53% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 23.38 25.07 26.19 16.30 13.29 14.99 13.80 42.07%
EPS 10.70 12.50 13.50 5.50 4.90 6.20 4.30 83.52%
DPS 28.00 32.00 0.00 14.00 28.00 12.50 0.00 -
NAPS 1.60 1.72 1.69 1.56 1.70 1.70 1.70 -3.95%
Adjusted Per Share Value based on latest NOSH - 519,745
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 15.11 16.11 16.82 10.47 8.41 9.62 8.80 43.34%
EPS 6.92 8.03 8.67 3.53 3.10 3.98 2.74 85.34%
DPS 18.10 20.56 0.00 8.99 17.72 8.03 0.00 -
NAPS 1.0343 1.1053 1.0851 1.0019 1.0761 1.0917 1.0842 -3.08%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 11.00 11.40 11.10 8.05 5.70 5.75 5.90 -
P/RPS 47.05 45.48 42.38 49.38 42.90 38.36 42.74 6.60%
P/EPS 102.80 91.20 82.22 146.36 116.33 92.74 137.21 -17.49%
EY 0.97 1.10 1.22 0.68 0.86 1.08 0.73 20.84%
DY 2.55 2.81 0.00 1.74 4.91 2.17 0.00 -
P/NAPS 6.88 6.63 6.57 5.16 3.35 3.38 3.47 57.75%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 11/10/07 17/07/07 25/04/07 31/01/07 31/10/06 31/07/06 27/04/06 -
Price 13.20 11.60 11.50 11.00 5.95 5.95 6.60 -
P/RPS 56.47 46.27 43.91 67.47 44.79 39.70 47.81 11.72%
P/EPS 123.36 92.80 85.19 200.00 121.43 95.97 153.49 -13.54%
EY 0.81 1.08 1.17 0.50 0.82 1.04 0.65 15.78%
DY 2.12 2.76 0.00 1.27 4.71 2.10 0.00 -
P/NAPS 8.25 6.74 6.80 7.05 3.50 3.50 3.88 65.27%

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