[BURSA] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock

[BURSA] BURSA MALAYSIA BHD

Announcement Date

31-Jan-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

31-Dec-2007 [#4]

Profit Trend

QoQ- -11.6%

YoY- 73.12%

Quarter Report

QuarterlyReport-31December2007.pdf

Latest QR

Upcoming QR

BURSA's Result

BURSA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Quarter Result
Revenue	73,633	85,672	101,256	103,205	122,303	130,367	136,093	-33.52%
YoY %	-14.05%	-15.39%	-1.89%	-15.62%	-6.19%	-4.21%	-	-
Horiz. %	54.10%	62.95%	74.40%	75.83%	89.87%	95.79%	100.00%	-
PBT	26,160	39,025	57,306	57,353	75,661	89,398	96,568	-58.03%
YoY %	-32.97%	-31.90%	-0.08%	-24.20%	-15.37%	-7.42%	-	-
Horiz. %	27.09%	40.41%	59.34%	59.39%	78.35%	92.58%	100.00%	-
Tax	-5,975	-10,386	-15,235	-7,864	-19,681	-24,392	-26,418	-62.77%
YoY %	42.47%	31.83%	-93.73%	60.04%	19.31%	7.67%	-	-
Horiz. %	22.62%	39.31%	57.67%	29.77%	74.50%	92.33%	100.00%	-
NP	20,185	28,639	42,071	49,489	55,980	65,006	70,150	-56.31%
YoY %	-29.52%	-31.93%	-14.99%	-11.60%	-13.88%	-7.33%	-	-
Horiz. %	28.77%	40.83%	59.97%	70.55%	79.80%	92.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	20,185	28,639	42,071	49,489	55,980	65,006	70,150	-56.31%
YoY %	-29.52%	-31.93%	-14.99%	-11.60%	-13.88%	-7.33%	-	-
Horiz. %	28.77%	40.83%	59.97%	70.55%	79.80%	92.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.84%	26.61%	26.59%	13.71%	26.01%	27.28%	27.36%	-
YoY %	-14.17%	0.08%	93.95%	-47.29%	-4.66%	-0.29%	-	-
Horiz. %	83.48%	97.26%	97.19%	50.11%	95.07%	99.71%	100.00%	-
Total Cost	53,448	57,033	59,185	53,716	66,323	65,361	65,943	-13.03%
YoY %	-6.29%	-3.64%	10.18%	-19.01%	1.47%	-0.88%	-	-
Horiz. %	81.05%	86.49%	89.75%	81.46%	100.58%	99.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	727,722	755,028	825,643	776,195	837,084	894,482	878,174	-11.74%
YoY %	-3.62%	-8.55%	6.37%	-7.27%	-6.42%	1.86%	-	-
Horiz. %	82.87%	85.98%	94.02%	88.39%	95.32%	101.86%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	-	85,916	-	130,234	146,489	166,415	-	-
YoY %	-	0.00%	-	-11.10%	-11.97%	0.00%	-	-
Horiz. %	-	51.63%	-	78.26%	88.03%	100.00%	-	-
Div Payout %	-	300.00%	-	263.16%	261.68%	256.00%	-	-
YoY %	-	0.00%	-	0.57%	2.22%	0.00%	-	-
Horiz. %	-	117.19%	-	102.80%	102.22%	100.00%	-	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	727,722	755,028	825,643	776,195	837,084	894,482	878,174	-11.74%
YoY %	-3.62%	-8.55%	6.37%	-7.27%	-6.42%	1.86%	-	-
Horiz. %	82.87%	85.98%	94.02%	88.39%	95.32%	101.86%	100.00%	-
NOSH	531,184	520,709	525,887	520,936	523,177	520,048	519,629	1.47%
YoY %	2.01%	-0.98%	0.95%	-0.43%	0.60%	0.08%	-	-
Horiz. %	102.22%	100.21%	101.20%	100.25%	100.68%	100.08%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	27.41%	33.43%	41.55%	47.95%	45.77%	49.86%	51.55%	-
YoY %	-18.01%	-19.54%	-13.35%	4.76%	-8.20%	-3.28%	-	-
Horiz. %	53.17%	64.85%	80.60%	93.02%	88.79%	96.72%	100.00%	-
ROE	2.77%	3.79%	5.10%	6.38%	6.69%	7.27%	7.99%	-
YoY %	-26.91%	-25.69%	-20.06%	-4.63%	-7.98%	-9.01%	-	-
Horiz. %	34.67%	47.43%	63.83%	79.85%	83.73%	90.99%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	13.86	16.45	19.25	19.81	23.38	25.07	26.19	-34.49%
YoY %	-15.74%	-14.55%	-2.83%	-15.27%	-6.74%	-4.28%	-	-
Horiz. %	52.92%	62.81%	73.50%	75.64%	89.27%	95.72%	100.00%	-
EPS	3.80	5.50	8.00	9.50	10.70	12.50	13.50	-56.95%
YoY %	-30.91%	-31.25%	-15.79%	-11.21%	-14.40%	-7.41%	-	-
Horiz. %	28.15%	40.74%	59.26%	70.37%	79.26%	92.59%	100.00%	-
DPS	0.00	16.50	0.00	25.00	28.00	32.00	0.00	-
YoY %	0.00%	0.00%	0.00%	-10.71%	-12.50%	0.00%	-	-
Horiz. %	0.00%	51.56%	0.00%	78.12%	87.50%	100.00%	-	-
NAPS	1.37	1.45	1.57	1.49	1.60	1.72	1.69	-13.02%
YoY %	-5.52%	-7.64%	5.37%	-6.88%	-6.98%	1.78%	-	-
Horiz. %	81.07%	85.80%	92.90%	88.17%	94.67%	101.78%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 520,936
RPS	9.10	10.59	12.51	12.75	15.11	16.11	16.82	-33.52%
YoY %	-14.07%	-15.35%	-1.88%	-15.62%	-6.21%	-4.22%	-	-
Horiz. %	54.10%	62.96%	74.38%	75.80%	89.83%	95.78%	100.00%	-
EPS	2.49	3.54	5.20	6.12	6.92	8.03	8.67	-56.37%
YoY %	-29.66%	-31.92%	-15.03%	-11.56%	-13.82%	-7.38%	-	-
Horiz. %	28.72%	40.83%	59.98%	70.59%	79.82%	92.62%	100.00%	-
DPS	0.00	10.62	0.00	16.09	18.10	20.56	0.00	-
YoY %	0.00%	0.00%	0.00%	-11.10%	-11.96%	0.00%	-	-
Horiz. %	0.00%	51.65%	0.00%	78.26%	88.04%	100.00%	-	-
NAPS	0.8992	0.9329	1.0202	0.9591	1.0343	1.1053	1.0851	-11.74%
YoY %	-3.61%	-8.56%	6.37%	-7.27%	-6.42%	1.86%	-	-
Horiz. %	82.87%	85.97%	94.02%	88.39%	95.32%	101.86%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	6.35	7.45	9.05	14.30	11.00	11.40	11.10	-
P/RPS	45.81	45.28	47.00	72.18	47.05	45.48	42.38	5.31%
YoY %	1.17%	-3.66%	-34.89%	53.41%	3.45%	7.31%	-	-
Horiz. %	108.09%	106.84%	110.90%	170.32%	111.02%	107.31%	100.00%	-
P/EPS	167.11	135.45	113.12	150.53	102.80	91.20	82.22	60.24%
YoY %	23.37%	19.74%	-24.85%	46.43%	12.72%	10.92%	-	-
Horiz. %	203.25%	164.74%	137.58%	183.08%	125.03%	110.92%	100.00%	-
EY	0.60	0.74	0.88	0.66	0.97	1.10	1.22	-37.61%
YoY %	-18.92%	-15.91%	33.33%	-31.96%	-11.82%	-9.84%	-	-
Horiz. %	49.18%	60.66%	72.13%	54.10%	79.51%	90.16%	100.00%	-
DY	0.00	2.21	0.00	1.75	2.55	2.81	0.00	-
YoY %	0.00%	0.00%	0.00%	-31.37%	-9.25%	0.00%	-	-
Horiz. %	0.00%	78.65%	0.00%	62.28%	90.75%	100.00%	-	-
P/NAPS	4.64	5.14	5.76	9.60	6.88	6.63	6.57	-20.64%
YoY %	-9.73%	-10.76%	-40.00%	39.53%	3.77%	0.91%	-	-
Horiz. %	70.62%	78.23%	87.67%	146.12%	104.72%	100.91%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	24/10/08	17/07/08	18/04/08	31/01/08	11/10/07	17/07/07	25/04/07	-
Price	5.15	6.55	8.85	13.00	13.20	11.60	11.50	-
P/RPS	37.15	39.81	45.96	65.62	56.47	46.27	43.91	-10.51%
YoY %	-6.68%	-13.38%	-29.96%	16.20%	22.04%	5.37%	-	-
Horiz. %	84.60%	90.66%	104.67%	149.44%	128.60%	105.37%	100.00%	-
P/EPS	135.53	119.09	110.63	136.84	123.36	92.80	85.19	36.16%
YoY %	13.80%	7.65%	-19.15%	10.93%	32.93%	8.93%	-	-
Horiz. %	159.09%	139.79%	129.86%	160.63%	144.81%	108.93%	100.00%	-
EY	0.74	0.84	0.90	0.73	0.81	1.08	1.17	-26.25%
YoY %	-11.90%	-6.67%	23.29%	-9.88%	-25.00%	-7.69%	-	-
Horiz. %	63.25%	71.79%	76.92%	62.39%	69.23%	92.31%	100.00%	-
DY	0.00	2.52	0.00	1.92	2.12	2.76	0.00	-
YoY %	0.00%	0.00%	0.00%	-9.43%	-23.19%	0.00%	-	-
Horiz. %	0.00%	91.30%	0.00%	69.57%	76.81%	100.00%	-	-
P/NAPS	3.76	4.52	5.64	8.72	8.25	6.74	6.80	-32.55%
YoY %	-16.81%	-19.86%	-35.32%	5.70%	22.40%	-0.88%	-	-
Horiz. %	55.29%	66.47%	82.94%	128.24%	121.32%	99.12%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos