[BURSA] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[BURSA] BURSA MALAYSIA BHD
Announcement Date
27-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -2.3%
YoY- 134.67%
Quarter Report
Latest QR
Upcoming QR
BURSA's Result
BURSA's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 301,943 274,611 270,746 255,301 257,629 267,294 267,652 8.34%
PBT 152,913 131,163 125,268 110,381 113,219 115,957 104,104 29.12%
Tax -44,004 -35,314 -33,286 -31,482 -32,311 -31,401 -34,370 17.85%
NP 108,909 95,849 91,982 78,899 80,908 84,556 69,734 34.50%
-
NP to SH 108,105 94,138 88,626 75,201 76,971 81,526 68,349 35.63%
-
Tax Rate 28.78% 26.92% 26.57% 28.52% 28.54% 27.08% 33.02% -
Total Cost 193,034 178,762 178,764 176,402 176,721 182,738 197,918 -1.64%
-
Net Worth 810,802 870,920 883,506 877,437 518,161 1,009,275 1,003,208 -13.20%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 281,173 260,225 116,779 101,976 101,976 50,160 50,160 214.56%
Div Payout % 260.09% 276.43% 131.77% 135.61% 132.49% 61.53% 73.39% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 810,802 870,920 883,506 877,437 518,161 1,009,275 1,003,208 -13.20%
NOSH 519,745 512,306 519,709 516,139 518,161 504,637 501,604 2.39%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 36.07% 34.90% 33.97% 30.90% 31.40% 31.63% 26.05% -
ROE 13.33% 10.81% 10.03% 8.57% 14.85% 8.08% 6.81% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 58.09 53.60 52.10 49.46 49.72 52.97 53.36 5.80%
EPS 20.80 18.38 17.05 14.57 14.85 16.16 13.63 32.44%
DPS 54.50 50.50 22.47 19.76 19.68 9.94 10.00 208.73%
NAPS 1.56 1.70 1.70 1.70 1.00 2.00 2.00 -15.22%
Adjusted Per Share Value based on latest NOSH - 516,139
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 37.31 33.93 33.45 31.55 31.83 33.03 33.07 8.35%
EPS 13.36 11.63 10.95 9.29 9.51 10.07 8.45 35.60%
DPS 34.74 32.15 14.43 12.60 12.60 6.20 6.20 214.48%
NAPS 1.0019 1.0761 1.0917 1.0842 0.6403 1.2471 1.2396 -13.19%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 8.05 5.70 5.75 5.90 3.66 4.58 3.82 -
P/RPS 13.86 10.63 11.04 11.93 7.36 8.65 7.16 55.13%
P/EPS 38.70 31.02 33.72 40.49 24.64 28.35 28.03 23.91%
EY 2.58 3.22 2.97 2.47 4.06 3.53 3.57 -19.42%
DY 6.77 8.86 3.91 3.35 5.38 2.17 2.62 87.97%
P/NAPS 5.16 3.35 3.38 3.47 3.66 2.29 1.91 93.62%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 31/01/07 31/10/06 31/07/06 27/04/06 16/02/06 - - -
Price 11.00 5.95 5.95 6.60 4.60 0.00 0.00 -
P/RPS 18.93 11.10 11.42 13.34 9.25 0.00 0.00 -
P/EPS 52.89 32.38 34.89 45.30 30.97 0.00 0.00 -
EY 1.89 3.09 2.87 2.21 3.23 0.00 0.00 -
DY 4.95 8.49 3.78 2.99 4.28 0.00 0.00 -
P/NAPS 7.05 3.50 3.50 3.88 4.60 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