[BURSA] YoY Cumulative Quarter 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- 35.95%
YoY- 32.91%
Quarter Report
Latest QR
Upcoming QR
BURSA's Result
BURSA's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 402,417 331,675 491,968 301,943 257,629 286,554 7.02%
PBT 219,181 145,627 318,980 152,913 117,587 63,482 28.10%
Tax -41,443 -41,207 -78,355 -44,004 -36,248 -28,407 7.84%
NP 177,738 104,420 240,625 108,909 81,339 35,075 38.31%
-
NP to SH 177,588 104,420 240,625 108,105 81,339 35,075 38.29%
-
Tax Rate 18.91% 28.30% 24.56% 28.78% 30.83% 44.75% -
Total Cost 224,679 227,255 251,343 193,034 176,290 251,479 -2.22%
-
Net Worth 837,878 729,365 777,725 806,908 852,122 1,483,171 -10.78%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 100,650 127,507 443,668 281,900 96,832 - -
Div Payout % 56.68% 122.11% 184.38% 260.77% 119.05% - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 837,878 729,365 777,725 806,908 852,122 1,483,171 -10.78%
NOSH 526,967 524,723 521,963 517,248 484,160 501,071 1.01%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 44.17% 31.48% 48.91% 36.07% 31.57% 12.24% -
ROE 21.19% 14.32% 30.94% 13.40% 9.55% 2.36% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 76.36 63.21 94.25 58.37 53.21 57.19 5.94%
EPS 33.70 19.90 46.10 20.90 16.80 7.00 36.90%
DPS 19.10 24.30 85.00 54.50 20.00 0.00 -
NAPS 1.59 1.39 1.49 1.56 1.76 2.96 -11.68%
Adjusted Per Share Value based on latest NOSH - 519,745
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 49.72 40.98 60.79 37.31 31.83 35.41 7.01%
EPS 21.94 12.90 29.73 13.36 10.05 4.33 38.31%
DPS 12.44 15.76 54.82 34.83 11.96 0.00 -
NAPS 1.0353 0.9012 0.961 0.997 1.0529 1.8327 -10.78%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 - -
Price 7.99 5.15 14.30 8.05 3.66 0.00 -
P/RPS 10.46 8.15 15.17 13.79 6.88 0.00 -
P/EPS 23.71 25.88 31.02 38.52 21.79 0.00 -
EY 4.22 3.86 3.22 2.60 4.59 0.00 -
DY 2.39 4.72 5.94 6.77 5.46 0.00 -
P/NAPS 5.03 3.71 9.60 5.16 2.08 0.00 -
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 04/02/10 04/02/09 31/01/08 31/01/07 16/02/06 - -
Price 7.71 5.05 13.00 11.00 4.60 0.00 -
P/RPS 10.10 7.99 13.79 18.84 8.64 0.00 -
P/EPS 22.88 25.38 28.20 52.63 27.38 0.00 -
EY 4.37 3.94 3.55 1.90 3.65 0.00 -
DY 2.48 4.81 6.54 4.95 4.35 0.00 -
P/NAPS 4.85 3.63 8.72 7.05 2.61 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