[BURSA] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[BURSA] BURSA MALAYSIA BHD
Announcement Date
16-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -5.59%
YoY- 119.45%
Quarter Report
Latest QR
Upcoming QR
BURSA's Result
BURSA's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 274,611 270,746 255,301 257,629 267,294 267,652 272,636 0.48%
PBT 131,163 125,268 110,381 113,219 115,957 104,104 60,680 67.09%
Tax -35,314 -33,286 -31,482 -32,311 -31,401 -34,370 -27,592 17.86%
NP 95,849 91,982 78,899 80,908 84,556 69,734 33,088 103.07%
-
NP to SH 94,138 88,626 75,201 76,971 81,526 68,349 32,045 104.98%
-
Tax Rate 26.92% 26.57% 28.52% 28.54% 27.08% 33.02% 45.47% -
Total Cost 178,762 178,764 176,402 176,721 182,738 197,918 239,548 -17.71%
-
Net Worth 870,920 883,506 877,437 518,161 1,009,275 1,003,208 1,005,946 -9.15%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 260,225 116,779 101,976 101,976 50,160 50,160 - -
Div Payout % 276.43% 131.77% 135.61% 132.49% 61.53% 73.39% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 870,920 883,506 877,437 518,161 1,009,275 1,003,208 1,005,946 -9.15%
NOSH 512,306 519,709 516,139 518,161 504,637 501,604 420,898 13.98%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 34.90% 33.97% 30.90% 31.40% 31.63% 26.05% 12.14% -
ROE 10.81% 10.03% 8.57% 14.85% 8.08% 6.81% 3.19% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 53.60 52.10 49.46 49.72 52.97 53.36 64.77 -11.84%
EPS 18.38 17.05 14.57 14.85 16.16 13.63 7.61 79.91%
DPS 50.50 22.47 19.76 19.68 9.94 10.00 0.00 -
NAPS 1.70 1.70 1.70 1.00 2.00 2.00 2.39 -20.30%
Adjusted Per Share Value based on latest NOSH - 518,161
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 33.93 33.45 31.55 31.83 33.03 33.07 33.69 0.47%
EPS 11.63 10.95 9.29 9.51 10.07 8.45 3.96 104.94%
DPS 32.15 14.43 12.60 12.60 6.20 6.20 0.00 -
NAPS 1.0761 1.0917 1.0842 0.6403 1.2471 1.2396 1.243 -9.15%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 5.70 5.75 5.90 3.66 4.58 3.82 3.90 -
P/RPS 10.63 11.04 11.93 7.36 8.65 7.16 6.02 46.04%
P/EPS 31.02 33.72 40.49 24.64 28.35 28.03 51.22 -28.39%
EY 3.22 2.97 2.47 4.06 3.53 3.57 1.95 39.66%
DY 8.86 3.91 3.35 5.38 2.17 2.62 0.00 -
P/NAPS 3.35 3.38 3.47 3.66 2.29 1.91 1.63 61.57%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 31/10/06 31/07/06 27/04/06 16/02/06 - - - -
Price 5.95 5.95 6.60 4.60 0.00 0.00 0.00 -
P/RPS 11.10 11.42 13.34 9.25 0.00 0.00 0.00 -
P/EPS 32.38 34.89 45.30 30.97 0.00 0.00 0.00 -
EY 3.09 2.87 2.21 3.23 0.00 0.00 0.00 -
DY 8.49 3.78 2.99 4.28 0.00 0.00 0.00 -
P/NAPS 3.50 3.50 3.88 4.60 0.00 0.00 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