[BURSA] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[BURSA] BURSA MALAYSIA BHD
Announcement Date
11-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 16.35%
YoY- 133.4%
Quarter Report
Latest QR
Upcoming QR
BURSA's Result
BURSA's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 412,436 457,131 491,968 473,499 419,259 366,786 301,943 23.13%
PBT 229,345 279,718 318,980 304,417 261,540 215,864 152,913 31.06%
Tax -53,166 -67,172 -78,355 -84,695 -72,695 -59,803 -44,004 13.45%
NP 176,179 212,546 240,625 219,722 188,845 156,061 108,909 37.84%
-
NP to SH 176,179 212,546 240,625 219,722 188,845 156,061 108,105 38.52%
-
Tax Rate 23.18% 24.01% 24.56% 27.82% 27.79% 27.70% 28.78% -
Total Cost 236,257 244,585 251,343 253,777 230,414 210,725 193,034 14.43%
-
Net Worth 755,028 825,643 776,195 837,084 894,482 878,174 810,802 -4.64%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 362,640 443,139 443,139 385,669 382,625 281,173 281,173 18.50%
Div Payout % 205.84% 208.49% 184.16% 175.53% 202.61% 180.17% 260.09% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 755,028 825,643 776,195 837,084 894,482 878,174 810,802 -4.64%
NOSH 520,709 525,887 520,936 523,177 520,048 519,629 519,745 0.12%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 42.72% 46.50% 48.91% 46.40% 45.04% 42.55% 36.07% -
ROE 23.33% 25.74% 31.00% 26.25% 21.11% 17.77% 13.33% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 79.21 86.93 94.44 90.50 80.62 70.59 58.09 22.98%
EPS 33.83 40.42 46.19 42.00 36.31 30.03 20.80 38.34%
DPS 69.50 85.00 85.00 74.00 74.00 54.50 54.50 17.61%
NAPS 1.45 1.57 1.49 1.60 1.72 1.69 1.56 -4.76%
Adjusted Per Share Value based on latest NOSH - 523,177
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 50.96 56.48 60.79 58.51 51.81 45.32 37.31 23.12%
EPS 21.77 26.26 29.73 27.15 23.33 19.28 13.36 38.51%
DPS 44.81 54.76 54.76 47.65 47.28 34.74 34.74 18.51%
NAPS 0.9329 1.0202 0.9591 1.0343 1.1053 1.0851 1.0019 -4.64%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 7.45 9.05 14.30 11.00 11.40 11.10 8.05 -
P/RPS 9.41 10.41 15.14 12.15 14.14 15.73 13.86 -22.77%
P/EPS 22.02 22.39 30.96 26.19 31.39 36.96 38.70 -31.35%
EY 4.54 4.47 3.23 3.82 3.19 2.71 2.58 45.80%
DY 9.33 9.39 5.94 6.73 6.49 4.91 6.77 23.86%
P/NAPS 5.14 5.76 9.60 6.88 6.63 6.57 5.16 -0.25%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 17/07/08 18/04/08 31/01/08 11/10/07 17/07/07 25/04/07 31/01/07 -
Price 6.55 8.85 13.00 13.20 11.60 11.50 11.00 -
P/RPS 8.27 10.18 13.77 14.58 14.39 16.29 18.93 -42.45%
P/EPS 19.36 21.90 28.14 31.43 31.94 38.29 52.89 -48.86%
EY 5.17 4.57 3.55 3.18 3.13 2.61 1.89 95.71%
DY 10.61 9.60 6.54 5.61 6.38 4.74 4.95 66.31%
P/NAPS 4.52 5.64 8.72 8.25 6.74 6.80 7.05 -25.66%

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