[BURSA] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[BURSA] BURSA MALAYSIA BHD
Announcement Date
27-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 38.17%
YoY- -8.93%
Quarter Report
Latest QR
Upcoming QR
BURSA's Result
BURSA's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 84,736 68,063 77,894 71,250 57,404 64,198 62,449 22.49%
PBT 42,790 32,784 43,722 33,617 22,484 28,190 30,052 26.48%
Tax -14,204 -7,681 -11,500 -10,619 -6,421 -7,298 -10,038 25.96%
NP 28,586 25,103 32,222 22,998 16,063 20,892 20,014 26.74%
-
NP to SH 28,586 25,103 32,222 22,194 16,063 20,892 20,014 26.74%
-
Tax Rate 33.19% 23.43% 26.30% 31.59% 28.56% 25.89% 33.40% -
Total Cost 56,150 42,960 45,672 48,252 41,341 43,306 42,435 20.46%
-
Net Worth 810,802 870,920 883,506 877,437 911,963 1,216,176 1,218,897 -23.74%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 72,764 143,445 64,963 - 51,816 - 50,160 28.05%
Div Payout % 254.55% 571.43% 201.61% - 322.58% - 250.63% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 810,802 870,920 883,506 877,437 911,963 1,216,176 1,218,897 -23.74%
NOSH 519,745 512,306 519,709 516,139 518,161 504,637 501,604 2.39%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 33.74% 36.88% 41.37% 32.28% 27.98% 32.54% 32.05% -
ROE 3.53% 2.88% 3.65% 2.53% 1.76% 1.72% 1.64% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 16.30 13.29 14.99 13.80 11.08 12.72 12.45 19.61%
EPS 5.50 4.90 6.20 4.30 3.10 4.14 3.99 23.78%
DPS 14.00 28.00 12.50 0.00 10.00 0.00 10.00 25.06%
NAPS 1.56 1.70 1.70 1.70 1.76 2.41 2.43 -25.52%
Adjusted Per Share Value based on latest NOSH - 516,139
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 10.47 8.41 9.62 8.80 7.09 7.93 7.72 22.45%
EPS 3.53 3.10 3.98 2.74 1.98 2.58 2.47 26.79%
DPS 8.99 17.72 8.03 0.00 6.40 0.00 6.20 28.02%
NAPS 1.0019 1.0761 1.0917 1.0842 1.1269 1.5028 1.5061 -23.73%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 8.05 5.70 5.75 5.90 3.66 4.58 3.82 -
P/RPS 49.38 42.90 38.36 42.74 33.04 36.00 30.68 37.22%
P/EPS 146.36 116.33 92.74 137.21 118.06 110.63 95.74 32.60%
EY 0.68 0.86 1.08 0.73 0.85 0.90 1.04 -24.60%
DY 1.74 4.91 2.17 0.00 2.73 0.00 2.62 -23.82%
P/NAPS 5.16 3.35 3.38 3.47 2.08 1.90 1.57 120.57%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 31/01/07 31/10/06 31/07/06 27/04/06 16/02/06 31/10/05 01/08/05 -
Price 11.00 5.95 5.95 6.60 4.60 4.54 4.64 -
P/RPS 67.47 44.79 39.70 47.81 41.52 35.69 37.27 48.37%
P/EPS 200.00 121.43 95.97 153.49 148.39 109.66 116.29 43.40%
EY 0.50 0.82 1.04 0.65 0.67 0.91 0.86 -30.27%
DY 1.27 4.71 2.10 0.00 2.17 0.00 2.16 -29.74%
P/NAPS 7.05 3.50 3.50 3.88 2.61 1.88 1.91 138.27%

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