[BURSA] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[BURSA] BURSA MALAYSIA BHD
Announcement Date
25-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 44.36%
YoY- 107.53%
Quarter Report
Latest QR
Upcoming QR
BURSA's Result
BURSA's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 491,968 473,499 419,259 366,786 301,943 274,611 270,746 48.74%
PBT 318,980 304,417 261,540 215,864 152,913 131,163 125,268 86.15%
Tax -78,355 -84,695 -72,695 -59,803 -44,004 -35,314 -33,286 76.68%
NP 240,625 219,722 188,845 156,061 108,909 95,849 91,982 89.52%
-
NP to SH 240,625 219,722 188,845 156,061 108,105 94,138 88,626 94.26%
-
Tax Rate 24.56% 27.82% 27.79% 27.70% 28.78% 26.92% 26.57% -
Total Cost 251,343 253,777 230,414 210,725 193,034 178,762 178,764 25.42%
-
Net Worth 776,195 837,084 894,482 878,174 810,802 870,920 883,506 -8.24%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 443,139 385,669 382,625 281,173 281,173 260,225 116,779 142.69%
Div Payout % 184.16% 175.53% 202.61% 180.17% 260.09% 276.43% 131.77% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 776,195 837,084 894,482 878,174 810,802 870,920 883,506 -8.24%
NOSH 520,936 523,177 520,048 519,629 519,745 512,306 519,709 0.15%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 48.91% 46.40% 45.04% 42.55% 36.07% 34.90% 33.97% -
ROE 31.00% 26.25% 21.11% 17.77% 13.33% 10.81% 10.03% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 94.44 90.50 80.62 70.59 58.09 53.60 52.10 48.50%
EPS 46.19 42.00 36.31 30.03 20.80 18.38 17.05 93.98%
DPS 85.00 74.00 74.00 54.50 54.50 50.50 22.47 142.19%
NAPS 1.49 1.60 1.72 1.69 1.56 1.70 1.70 -8.39%
Adjusted Per Share Value based on latest NOSH - 519,629
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 60.79 58.51 51.81 45.32 37.31 33.93 33.45 48.75%
EPS 29.73 27.15 23.33 19.28 13.36 11.63 10.95 94.26%
DPS 54.76 47.65 47.28 34.74 34.74 32.15 14.43 142.70%
NAPS 0.9591 1.0343 1.1053 1.0851 1.0019 1.0761 1.0917 -8.24%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 14.30 11.00 11.40 11.10 8.05 5.70 5.75 -
P/RPS 15.14 12.15 14.14 15.73 13.86 10.63 11.04 23.36%
P/EPS 30.96 26.19 31.39 36.96 38.70 31.02 33.72 -5.51%
EY 3.23 3.82 3.19 2.71 2.58 3.22 2.97 5.73%
DY 5.94 6.73 6.49 4.91 6.77 8.86 3.91 32.05%
P/NAPS 9.60 6.88 6.63 6.57 5.16 3.35 3.38 100.17%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/01/08 11/10/07 17/07/07 25/04/07 31/01/07 31/10/06 31/07/06 -
Price 13.00 13.20 11.60 11.50 11.00 5.95 5.95 -
P/RPS 13.77 14.58 14.39 16.29 18.93 11.10 11.42 13.24%
P/EPS 28.14 31.43 31.94 38.29 52.89 32.38 34.89 -13.32%
EY 3.55 3.18 3.13 2.61 1.89 3.09 2.87 15.18%
DY 6.54 5.61 6.38 4.74 4.95 8.49 3.78 43.97%
P/NAPS 8.72 8.25 6.74 6.80 7.05 3.50 3.50 83.47%

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