[BURSA] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[BURSA] BURSA MALAYSIA BHD
Announcement Date
31-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 14.84%
YoY- 40.45%
Quarter Report
Latest QR
Upcoming QR
BURSA's Result
BURSA's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 473,499 419,259 366,786 301,943 274,611 270,746 255,301 50.89%
PBT 304,417 261,540 215,864 152,913 131,163 125,268 110,381 96.53%
Tax -84,695 -72,695 -59,803 -44,004 -35,314 -33,286 -31,482 93.31%
NP 219,722 188,845 156,061 108,909 95,849 91,982 78,899 97.81%
-
NP to SH 219,722 188,845 156,061 108,105 94,138 88,626 75,201 104.24%
-
Tax Rate 27.82% 27.79% 27.70% 28.78% 26.92% 26.57% 28.52% -
Total Cost 253,777 230,414 210,725 193,034 178,762 178,764 176,402 27.40%
-
Net Worth 837,084 894,482 878,174 810,802 870,920 883,506 877,437 -3.08%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 385,669 382,625 281,173 281,173 260,225 116,779 101,976 142.54%
Div Payout % 175.53% 202.61% 180.17% 260.09% 276.43% 131.77% 135.61% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 837,084 894,482 878,174 810,802 870,920 883,506 877,437 -3.08%
NOSH 523,177 520,048 519,629 519,745 512,306 519,709 516,139 0.90%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 46.40% 45.04% 42.55% 36.07% 34.90% 33.97% 30.90% -
ROE 26.25% 21.11% 17.77% 13.33% 10.81% 10.03% 8.57% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 90.50 80.62 70.59 58.09 53.60 52.10 49.46 49.54%
EPS 42.00 36.31 30.03 20.80 18.38 17.05 14.57 102.41%
DPS 74.00 74.00 54.50 54.50 50.50 22.47 19.76 140.96%
NAPS 1.60 1.72 1.69 1.56 1.70 1.70 1.70 -3.95%
Adjusted Per Share Value based on latest NOSH - 519,745
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 58.51 51.81 45.32 37.31 33.93 33.45 31.55 50.88%
EPS 27.15 23.33 19.28 13.36 11.63 10.95 9.29 104.27%
DPS 47.65 47.28 34.74 34.74 32.15 14.43 12.60 142.53%
NAPS 1.0343 1.1053 1.0851 1.0019 1.0761 1.0917 1.0842 -3.08%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 11.00 11.40 11.10 8.05 5.70 5.75 5.90 -
P/RPS 12.15 14.14 15.73 13.86 10.63 11.04 11.93 1.22%
P/EPS 26.19 31.39 36.96 38.70 31.02 33.72 40.49 -25.18%
EY 3.82 3.19 2.71 2.58 3.22 2.97 2.47 33.69%
DY 6.73 6.49 4.91 6.77 8.86 3.91 3.35 59.14%
P/NAPS 6.88 6.63 6.57 5.16 3.35 3.38 3.47 57.75%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 11/10/07 17/07/07 25/04/07 31/01/07 31/10/06 31/07/06 27/04/06 -
Price 13.20 11.60 11.50 11.00 5.95 5.95 6.60 -
P/RPS 14.58 14.39 16.29 18.93 11.10 11.42 13.34 6.09%
P/EPS 31.43 31.94 38.29 52.89 32.38 34.89 45.30 -21.60%
EY 3.18 3.13 2.61 1.89 3.09 2.87 2.21 27.42%
DY 5.61 6.38 4.74 4.95 8.49 3.78 2.99 52.06%
P/NAPS 8.25 6.74 6.80 7.05 3.50 3.50 3.88 65.27%

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