[BURSA] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[BURSA] BURSA MALAYSIA BHD
Announcement Date
31-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 17.85%
YoY- 29.67%
Quarter Report
Latest QR
Upcoming QR
BURSA's Result
BURSA's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 366,786 301,943 274,611 270,746 255,301 257,629 267,294 23.50%
PBT 215,864 152,913 131,163 125,268 110,381 113,219 115,957 51.38%
Tax -59,803 -44,004 -35,314 -33,286 -31,482 -32,311 -31,401 53.70%
NP 156,061 108,909 95,849 91,982 78,899 80,908 84,556 50.52%
-
NP to SH 156,061 108,105 94,138 88,626 75,201 76,971 81,526 54.23%
-
Tax Rate 27.70% 28.78% 26.92% 26.57% 28.52% 28.54% 27.08% -
Total Cost 210,725 193,034 178,762 178,764 176,402 176,721 182,738 9.97%
-
Net Worth 878,174 810,802 870,920 883,506 877,437 518,161 1,009,275 -8.86%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 281,173 281,173 260,225 116,779 101,976 101,976 50,160 215.88%
Div Payout % 180.17% 260.09% 276.43% 131.77% 135.61% 132.49% 61.53% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 878,174 810,802 870,920 883,506 877,437 518,161 1,009,275 -8.86%
NOSH 519,629 519,745 512,306 519,709 516,139 518,161 504,637 1.97%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 42.55% 36.07% 34.90% 33.97% 30.90% 31.40% 31.63% -
ROE 17.77% 13.33% 10.81% 10.03% 8.57% 14.85% 8.08% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 70.59 58.09 53.60 52.10 49.46 49.72 52.97 21.12%
EPS 30.03 20.80 18.38 17.05 14.57 14.85 16.16 51.20%
DPS 54.50 54.50 50.50 22.47 19.76 19.68 9.94 211.26%
NAPS 1.69 1.56 1.70 1.70 1.70 1.00 2.00 -10.62%
Adjusted Per Share Value based on latest NOSH - 519,709
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 45.32 37.31 33.93 33.45 31.55 31.83 33.03 23.50%
EPS 19.28 13.36 11.63 10.95 9.29 9.51 10.07 54.24%
DPS 34.74 34.74 32.15 14.43 12.60 12.60 6.20 215.80%
NAPS 1.0851 1.0019 1.0761 1.0917 1.0842 0.6403 1.2471 -8.86%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 11.10 8.05 5.70 5.75 5.90 3.66 4.58 -
P/RPS 15.73 13.86 10.63 11.04 11.93 7.36 8.65 49.03%
P/EPS 36.96 38.70 31.02 33.72 40.49 24.64 28.35 19.35%
EY 2.71 2.58 3.22 2.97 2.47 4.06 3.53 -16.17%
DY 4.91 6.77 8.86 3.91 3.35 5.38 2.17 72.43%
P/NAPS 6.57 5.16 3.35 3.38 3.47 3.66 2.29 102.03%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 25/04/07 31/01/07 31/10/06 31/07/06 27/04/06 16/02/06 - -
Price 11.50 11.00 5.95 5.95 6.60 4.60 0.00 -
P/RPS 16.29 18.93 11.10 11.42 13.34 9.25 0.00 -
P/EPS 38.29 52.89 32.38 34.89 45.30 30.97 0.00 -
EY 2.61 1.89 3.09 2.87 2.21 3.23 0.00 -
DY 4.74 4.95 8.49 3.78 2.99 4.28 0.00 -
P/NAPS 6.80 7.05 3.50 3.50 3.88 4.60 0.00 -

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
Post a Comment