[BURSA] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[BURSA] BURSA MALAYSIA BHD
Announcement Date
17-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 21.01%
YoY- 113.08%
Quarter Report
Latest QR
Upcoming QR
BURSA's Result
BURSA's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 457,131 491,968 473,499 419,259 366,786 301,943 274,611 40.41%
PBT 279,718 318,980 304,417 261,540 215,864 152,913 131,163 65.60%
Tax -67,172 -78,355 -84,695 -72,695 -59,803 -44,004 -35,314 53.45%
NP 212,546 240,625 219,722 188,845 156,061 108,909 95,849 69.96%
-
NP to SH 212,546 240,625 219,722 188,845 156,061 108,105 94,138 72.01%
-
Tax Rate 24.01% 24.56% 27.82% 27.79% 27.70% 28.78% 26.92% -
Total Cost 244,585 251,343 253,777 230,414 210,725 193,034 178,762 23.22%
-
Net Worth 825,643 776,195 837,084 894,482 878,174 810,802 870,920 -3.49%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 443,139 443,139 385,669 382,625 281,173 281,173 260,225 42.55%
Div Payout % 208.49% 184.16% 175.53% 202.61% 180.17% 260.09% 276.43% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 825,643 776,195 837,084 894,482 878,174 810,802 870,920 -3.49%
NOSH 525,887 520,936 523,177 520,048 519,629 519,745 512,306 1.75%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 46.50% 48.91% 46.40% 45.04% 42.55% 36.07% 34.90% -
ROE 25.74% 31.00% 26.25% 21.11% 17.77% 13.33% 10.81% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 86.93 94.44 90.50 80.62 70.59 58.09 53.60 37.99%
EPS 40.42 46.19 42.00 36.31 30.03 20.80 18.38 69.02%
DPS 85.00 85.00 74.00 74.00 54.50 54.50 50.50 41.45%
NAPS 1.57 1.49 1.60 1.72 1.69 1.56 1.70 -5.16%
Adjusted Per Share Value based on latest NOSH - 520,048
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 56.48 60.79 58.51 51.81 45.32 37.31 33.93 40.41%
EPS 26.26 29.73 27.15 23.33 19.28 13.36 11.63 72.02%
DPS 54.76 54.76 47.65 47.28 34.74 34.74 32.15 42.57%
NAPS 1.0202 0.9591 1.0343 1.1053 1.0851 1.0019 1.0761 -3.49%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 9.05 14.30 11.00 11.40 11.10 8.05 5.70 -
P/RPS 10.41 15.14 12.15 14.14 15.73 13.86 10.63 -1.38%
P/EPS 22.39 30.96 26.19 31.39 36.96 38.70 31.02 -19.51%
EY 4.47 3.23 3.82 3.19 2.71 2.58 3.22 24.41%
DY 9.39 5.94 6.73 6.49 4.91 6.77 8.86 3.94%
P/NAPS 5.76 9.60 6.88 6.63 6.57 5.16 3.35 43.47%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 18/04/08 31/01/08 11/10/07 17/07/07 25/04/07 31/01/07 31/10/06 -
Price 8.85 13.00 13.20 11.60 11.50 11.00 5.95 -
P/RPS 10.18 13.77 14.58 14.39 16.29 18.93 11.10 -5.59%
P/EPS 21.90 28.14 31.43 31.94 38.29 52.89 32.38 -22.93%
EY 4.57 3.55 3.18 3.13 2.61 1.89 3.09 29.77%
DY 9.60 6.54 5.61 6.38 4.74 4.95 8.49 8.52%
P/NAPS 5.64 8.72 8.25 6.74 6.80 7.05 3.50 37.40%

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