[BURSA] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[BURSA] BURSA MALAYSIA BHD
Announcement Date
25-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 145.4%
YoY- 216.08%
Quarter Report
Latest QR
Upcoming QR
BURSA's Result
BURSA's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 103,205 122,303 130,367 136,093 84,736 68,063 77,894 20.57%
PBT 57,353 75,661 89,398 96,568 42,790 32,784 43,722 19.77%
Tax -7,864 -19,681 -24,392 -26,418 -14,204 -7,681 -11,500 -22.32%
NP 49,489 55,980 65,006 70,150 28,586 25,103 32,222 33.01%
-
NP to SH 49,489 55,980 65,006 70,150 28,586 25,103 32,222 33.01%
-
Tax Rate 13.71% 26.01% 27.28% 27.36% 33.19% 23.43% 26.30% -
Total Cost 53,716 66,323 65,361 65,943 56,150 42,960 45,672 11.38%
-
Net Worth 776,195 837,084 894,482 878,174 810,802 870,920 883,506 -8.24%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 130,234 146,489 166,415 - 72,764 143,445 64,963 58.78%
Div Payout % 263.16% 261.68% 256.00% - 254.55% 571.43% 201.61% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 776,195 837,084 894,482 878,174 810,802 870,920 883,506 -8.24%
NOSH 520,936 523,177 520,048 519,629 519,745 512,306 519,709 0.15%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 47.95% 45.77% 49.86% 51.55% 33.74% 36.88% 41.37% -
ROE 6.38% 6.69% 7.27% 7.99% 3.53% 2.88% 3.65% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 19.81 23.38 25.07 26.19 16.30 13.29 14.99 20.36%
EPS 9.50 10.70 12.50 13.50 5.50 4.90 6.20 32.80%
DPS 25.00 28.00 32.00 0.00 14.00 28.00 12.50 58.53%
NAPS 1.49 1.60 1.72 1.69 1.56 1.70 1.70 -8.39%
Adjusted Per Share Value based on latest NOSH - 519,629
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 12.75 15.11 16.11 16.82 10.47 8.41 9.62 20.59%
EPS 6.12 6.92 8.03 8.67 3.53 3.10 3.98 33.11%
DPS 16.09 18.10 20.56 0.00 8.99 17.72 8.03 58.73%
NAPS 0.9591 1.0343 1.1053 1.0851 1.0019 1.0761 1.0917 -8.24%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 14.30 11.00 11.40 11.10 8.05 5.70 5.75 -
P/RPS 72.18 47.05 45.48 42.38 49.38 42.90 38.36 52.23%
P/EPS 150.53 102.80 91.20 82.22 146.36 116.33 92.74 37.99%
EY 0.66 0.97 1.10 1.22 0.68 0.86 1.08 -27.92%
DY 1.75 2.55 2.81 0.00 1.74 4.91 2.17 -13.32%
P/NAPS 9.60 6.88 6.63 6.57 5.16 3.35 3.38 100.17%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/01/08 11/10/07 17/07/07 25/04/07 31/01/07 31/10/06 31/07/06 -
Price 13.00 13.20 11.60 11.50 11.00 5.95 5.95 -
P/RPS 65.62 56.47 46.27 43.91 67.47 44.79 39.70 39.66%
P/EPS 136.84 123.36 92.80 85.19 200.00 121.43 95.97 26.60%
EY 0.73 0.81 1.08 1.17 0.50 0.82 1.04 -20.96%
DY 1.92 2.12 2.76 0.00 1.27 4.71 2.10 -5.78%
P/NAPS 8.72 8.25 6.74 6.80 7.05 3.50 3.50 83.47%

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