[BURSA] QoQ TTM Result on 31-Dec-2007 [#4]

Stock

[BURSA] BURSA MALAYSIA BHD

Announcement Date

31-Jan-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

31-Dec-2007 [#4]

Profit Trend

QoQ- 9.51%

YoY- 122.58%

Quarter Report

QuarterlyReport-31December2007.pdf

Latest QR

Upcoming QR

BURSA's Result

BURSA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
TTM Result
Revenue	363,766	412,436	457,131	491,968	473,499	419,259	366,786	-0.54%
YoY %	-11.80%	-9.78%	-7.08%	3.90%	12.94%	14.31%	-	-
Horiz. %	99.18%	112.45%	124.63%	134.13%	129.09%	114.31%	100.00%	-
PBT	179,844	229,345	279,718	318,980	304,417	261,540	215,864	-11.42%
YoY %	-21.58%	-18.01%	-12.31%	4.78%	16.39%	21.16%	-	-
Horiz. %	83.31%	106.25%	129.58%	147.77%	141.02%	121.16%	100.00%	-
Tax	-39,460	-53,166	-67,172	-78,355	-84,695	-72,695	-59,803	-24.15%
YoY %	25.78%	20.85%	14.27%	7.49%	-16.51%	-21.56%	-	-
Horiz. %	65.98%	88.90%	112.32%	131.02%	141.62%	121.56%	100.00%	-
NP	140,384	176,179	212,546	240,625	219,722	188,845	156,061	-6.79%
YoY %	-20.32%	-17.11%	-11.67%	9.51%	16.35%	21.01%	-	-
Horiz. %	89.95%	112.89%	136.19%	154.19%	140.79%	121.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	140,384	176,179	212,546	240,625	219,722	188,845	156,061	-6.79%
YoY %	-20.32%	-17.11%	-11.67%	9.51%	16.35%	21.01%	-	-
Horiz. %	89.95%	112.89%	136.19%	154.19%	140.79%	121.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.94%	23.18%	24.01%	24.56%	27.82%	27.79%	27.70%	-
YoY %	-5.35%	-3.46%	-2.24%	-11.72%	0.11%	0.32%	-	-
Horiz. %	79.21%	83.68%	86.68%	88.66%	100.43%	100.32%	100.00%	-
Total Cost	223,382	236,257	244,585	251,343	253,777	230,414	210,725	3.95%
YoY %	-5.45%	-3.40%	-2.69%	-0.96%	10.14%	9.34%	-	-
Horiz. %	106.01%	112.12%	116.07%	119.28%	120.43%	109.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	727,722	755,028	825,643	776,195	837,084	894,482	878,174	-11.74%
YoY %	-3.62%	-8.55%	6.37%	-7.27%	-6.42%	1.86%	-	-
Horiz. %	82.87%	85.98%	94.02%	88.39%	95.32%	101.86%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	216,151	362,640	443,139	443,139	385,669	382,625	281,173	-16.04%
YoY %	-40.40%	-18.17%	0.00%	14.90%	0.80%	36.08%	-	-
Horiz. %	76.87%	128.97%	157.60%	157.60%	137.16%	136.08%	100.00%	-
Div Payout %	153.97%	205.84%	208.49%	184.16%	175.53%	202.61%	180.17%	-
YoY %	-25.20%	-1.27%	13.21%	4.92%	-13.37%	12.45%	-	-
Horiz. %	85.46%	114.25%	115.72%	102.21%	97.42%	112.45%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	727,722	755,028	825,643	776,195	837,084	894,482	878,174	-11.74%
YoY %	-3.62%	-8.55%	6.37%	-7.27%	-6.42%	1.86%	-	-
Horiz. %	82.87%	85.98%	94.02%	88.39%	95.32%	101.86%	100.00%	-
NOSH	531,184	520,709	525,887	520,936	523,177	520,048	519,629	1.47%
YoY %	2.01%	-0.98%	0.95%	-0.43%	0.60%	0.08%	-	-
Horiz. %	102.22%	100.21%	101.20%	100.25%	100.68%	100.08%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	38.59%	42.72%	46.50%	48.91%	46.40%	45.04%	42.55%	-
YoY %	-9.67%	-8.13%	-4.93%	5.41%	3.02%	5.85%	-	-
Horiz. %	90.69%	100.40%	109.28%	114.95%	109.05%	105.85%	100.00%	-
ROE	19.29%	23.33%	25.74%	31.00%	26.25%	21.11%	17.77%	-
YoY %	-17.32%	-9.36%	-16.97%	18.10%	24.35%	18.80%	-	-
Horiz. %	108.55%	131.29%	144.85%	174.45%	147.72%	118.80%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	68.48	79.21	86.93	94.44	90.50	80.62	70.59	-1.99%
YoY %	-13.55%	-8.88%	-7.95%	4.35%	12.26%	14.21%	-	-
Horiz. %	97.01%	112.21%	123.15%	133.79%	128.21%	114.21%	100.00%	-
EPS	26.43	33.83	40.42	46.19	42.00	36.31	30.03	-8.13%
YoY %	-21.87%	-16.30%	-12.49%	9.98%	15.67%	20.91%	-	-
Horiz. %	88.01%	112.65%	134.60%	153.81%	139.86%	120.91%	100.00%	-
DPS	41.50	69.50	85.00	85.00	74.00	74.00	54.50	-16.57%
YoY %	-40.29%	-18.24%	0.00%	14.86%	0.00%	35.78%	-	-
Horiz. %	76.15%	127.52%	155.96%	155.96%	135.78%	135.78%	100.00%	-
NAPS	1.37	1.45	1.57	1.49	1.60	1.72	1.69	-13.02%
YoY %	-5.52%	-7.64%	5.37%	-6.88%	-6.98%	1.78%	-	-
Horiz. %	81.07%	85.80%	92.90%	88.17%	94.67%	101.78%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 520,936
RPS	44.95	50.96	56.48	60.79	58.51	51.81	45.32	-0.54%
YoY %	-11.79%	-9.77%	-7.09%	3.90%	12.93%	14.32%	-	-
Horiz. %	99.18%	112.44%	124.62%	134.14%	129.10%	114.32%	100.00%	-
EPS	17.35	21.77	26.26	29.73	27.15	23.33	19.28	-6.77%
YoY %	-20.30%	-17.10%	-11.67%	9.50%	16.37%	21.01%	-	-
Horiz. %	89.99%	112.91%	136.20%	154.20%	140.82%	121.01%	100.00%	-
DPS	26.71	44.81	54.76	54.76	47.65	47.28	34.74	-16.03%
YoY %	-40.39%	-18.17%	0.00%	14.92%	0.78%	36.10%	-	-
Horiz. %	76.89%	128.99%	157.63%	157.63%	137.16%	136.10%	100.00%	-
NAPS	0.8992	0.9329	1.0202	0.9591	1.0343	1.1053	1.0851	-11.74%
YoY %	-3.61%	-8.56%	6.37%	-7.27%	-6.42%	1.86%	-	-
Horiz. %	82.87%	85.97%	94.02%	88.39%	95.32%	101.86%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	6.35	7.45	9.05	14.30	11.00	11.40	11.10	-
P/RPS	9.27	9.41	10.41	15.14	12.15	14.14	15.73	-29.64%
YoY %	-1.49%	-9.61%	-31.24%	24.61%	-14.07%	-10.11%	-	-
Horiz. %	58.93%	59.82%	66.18%	96.25%	77.24%	89.89%	100.00%	-
P/EPS	24.03	22.02	22.39	30.96	26.19	31.39	36.96	-24.89%
YoY %	9.13%	-1.65%	-27.68%	18.21%	-16.57%	-15.07%	-	-
Horiz. %	65.02%	59.58%	60.58%	83.77%	70.86%	84.93%	100.00%	-
EY	4.16	4.54	4.47	3.23	3.82	3.19	2.71	32.96%
YoY %	-8.37%	1.57%	38.39%	-15.45%	19.75%	17.71%	-	-
Horiz. %	153.51%	167.53%	164.94%	119.19%	140.96%	117.71%	100.00%	-
DY	6.54	9.33	9.39	5.94	6.73	6.49	4.91	20.99%
YoY %	-29.90%	-0.64%	58.08%	-11.74%	3.70%	32.18%	-	-
Horiz. %	133.20%	190.02%	191.24%	120.98%	137.07%	132.18%	100.00%	-
P/NAPS	4.64	5.14	5.76	9.60	6.88	6.63	6.57	-20.64%
YoY %	-9.73%	-10.76%	-40.00%	39.53%	3.77%	0.91%	-	-
Horiz. %	70.62%	78.23%	87.67%	146.12%	104.72%	100.91%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	24/10/08	17/07/08	18/04/08	31/01/08	11/10/07	17/07/07	25/04/07	-
Price	5.15	6.55	8.85	13.00	13.20	11.60	11.50	-
P/RPS	7.52	8.27	10.18	13.77	14.58	14.39	16.29	-40.18%
YoY %	-9.07%	-18.76%	-26.07%	-5.56%	1.32%	-11.66%	-	-
Horiz. %	46.16%	50.77%	62.49%	84.53%	89.50%	88.34%	100.00%	-
P/EPS	19.49	19.36	21.90	28.14	31.43	31.94	38.29	-36.17%
YoY %	0.67%	-11.60%	-22.17%	-10.47%	-1.60%	-16.58%	-	-
Horiz. %	50.90%	50.56%	57.20%	73.49%	82.08%	83.42%	100.00%	-
EY	5.13	5.17	4.57	3.55	3.18	3.13	2.61	56.71%
YoY %	-0.77%	13.13%	28.73%	11.64%	1.60%	19.92%	-	-
Horiz. %	196.55%	198.08%	175.10%	136.02%	121.84%	119.92%	100.00%	-
DY	8.06	10.61	9.60	6.54	5.61	6.38	4.74	42.32%
YoY %	-24.03%	10.52%	46.79%	16.58%	-12.07%	34.60%	-	-
Horiz. %	170.04%	223.84%	202.53%	137.97%	118.35%	134.60%	100.00%	-
P/NAPS	3.76	4.52	5.64	8.72	8.25	6.74	6.80	-32.55%
YoY %	-16.81%	-19.86%	-35.32%	5.70%	22.40%	-0.88%	-	-
Horiz. %	55.29%	66.47%	82.94%	128.24%	121.32%	99.12%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos