[BURSA] YoY Quarter Result on 30-Jun-2007 [#2]

Stock

[BURSA] BURSA MALAYSIA BHD

Announcement Date

17-Jul-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Jun-2007 [#2]

Profit Trend

QoQ- -7.33%

YoY- 101.74%

Quarter Report

QuarterlyReport-30June2007.pdf

Latest QR

Upcoming QR

BURSA's Result

BURSA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Quarter Result
Revenue	84,266	94,579	85,672	130,367	77,894	62,449	67,433	3.78%
YoY %	-10.90%	10.40%	-34.28%	67.36%	24.73%	-7.39%	-	-
Horiz. %	124.96%	140.26%	127.05%	193.33%	115.51%	92.61%	100.00%	-
PBT	38,589	48,339	39,025	89,398	43,722	30,052	-14,589	-
YoY %	-20.17%	23.87%	-56.35%	104.47%	45.49%	305.99%	-	-
Horiz. %	-264.51%	-331.34%	-267.50%	-612.78%	-299.69%	-205.99%	100.00%	-
Tax	-10,177	-13,317	-10,386	-24,392	-11,500	-10,038	-2,918	23.13%
YoY %	23.58%	-28.22%	57.42%	-112.10%	-14.56%	-244.00%	-	-
Horiz. %	348.77%	456.37%	355.93%	835.92%	394.11%	344.00%	100.00%	-
NP	28,412	35,022	28,639	65,006	32,222	20,014	-17,507	-
YoY %	-18.87%	22.29%	-55.94%	101.74%	61.00%	214.32%	-	-
Horiz. %	-162.29%	-200.05%	-163.59%	-371.31%	-184.05%	-114.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	27,498	35,022	28,639	65,006	32,222	20,014	-17,507	-
YoY %	-21.48%	22.29%	-55.94%	101.74%	61.00%	214.32%	-	-
Horiz. %	-157.07%	-200.05%	-163.59%	-371.31%	-184.05%	-114.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.37%	27.55%	26.61%	27.28%	26.30%	33.40%	-	-
YoY %	-4.28%	3.53%	-2.46%	3.73%	-21.26%	0.00%	-	-
Horiz. %	78.95%	82.49%	79.67%	81.68%	78.74%	100.00%	-	-
Total Cost	55,854	59,557	57,033	65,361	45,672	42,435	84,940	-6.74%
YoY %	-6.22%	4.43%	-12.74%	43.11%	7.63%	-50.04%	-	-
Horiz. %	65.76%	70.12%	67.15%	76.95%	53.77%	49.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	835,516	747,484	755,028	894,482	883,506	1,218,897	0	-
YoY %	11.78%	-1.00%	-15.59%	1.24%	-27.52%	0.00%	-	-
Horiz. %	68.55%	61.32%	61.94%	73.38%	72.48%	100.00%	-	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	50,236	52,794	85,916	166,415	64,963	50,160	-	-
YoY %	-4.85%	-38.55%	-48.37%	156.17%	29.51%	0.00%	-	-
Horiz. %	100.15%	105.25%	171.28%	331.77%	129.51%	100.00%	-	-
Div Payout %	182.69%	150.75%	300.00%	256.00%	201.61%	250.63%	-	-
YoY %	21.19%	-49.75%	17.19%	26.98%	-19.56%	0.00%	-	-
Horiz. %	72.89%	60.15%	119.70%	102.14%	80.44%	100.00%	-	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	835,516	747,484	755,028	894,482	883,506	1,218,897	0	-
YoY %	11.78%	-1.00%	-15.59%	1.24%	-27.52%	0.00%	-	-
Horiz. %	68.55%	61.32%	61.94%	73.38%	72.48%	100.00%	-	-
NOSH	528,807	522,716	520,709	520,048	519,709	501,604	500,199	0.93%
YoY %	1.17%	0.39%	0.13%	0.07%	3.61%	0.28%	-	-
Horiz. %	105.72%	104.50%	104.10%	103.97%	103.90%	100.28%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	33.72%	37.03%	33.43%	49.86%	41.37%	32.05%	-25.96%	-
YoY %	-8.94%	10.77%	-32.95%	20.52%	29.08%	223.46%	-	-
Horiz. %	-129.89%	-142.64%	-128.78%	-192.06%	-159.36%	-123.46%	100.00%	-
ROE	3.29%	4.69%	3.79%	7.27%	3.65%	1.64%	0.00%	-
YoY %	-29.85%	23.75%	-47.87%	99.18%	122.56%	0.00%	-	-
Horiz. %	200.61%	285.98%	231.10%	443.29%	222.56%	100.00%	-	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	15.94	18.09	16.45	25.07	14.99	12.45	13.48	2.83%
YoY %	-11.89%	9.97%	-34.38%	67.24%	20.40%	-7.64%	-	-
Horiz. %	118.25%	134.20%	122.03%	185.98%	111.20%	92.36%	100.00%	-
EPS	5.20	6.70	5.50	12.50	6.20	3.99	-3.50	-
YoY %	-22.39%	21.82%	-56.00%	101.61%	55.39%	214.00%	-	-
Horiz. %	-148.57%	-191.43%	-157.14%	-357.14%	-177.14%	-114.00%	100.00%	-
DPS	9.50	10.10	16.50	32.00	12.50	10.00	0.00	-
YoY %	-5.94%	-38.79%	-48.44%	156.00%	25.00%	0.00%	-	-
Horiz. %	95.00%	101.00%	165.00%	320.00%	125.00%	100.00%	-	-
NAPS	1.58	1.43	1.45	1.72	1.70	2.43	0.00	-
YoY %	10.49%	-1.38%	-15.70%	1.18%	-30.04%	0.00%	-	-
Horiz. %	65.02%	58.85%	59.67%	70.78%	69.96%	100.00%	-	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 520,048
RPS	10.41	11.69	10.59	16.11	9.62	7.72	8.33	3.78%
YoY %	-10.95%	10.39%	-34.26%	67.46%	24.61%	-7.32%	-	-
Horiz. %	124.97%	140.34%	127.13%	193.40%	115.49%	92.68%	100.00%	-
EPS	3.40	4.33	3.54	8.03	3.98	2.47	-2.16	-
YoY %	-21.48%	22.32%	-55.92%	101.76%	61.13%	214.35%	-	-
Horiz. %	-157.41%	-200.46%	-163.89%	-371.76%	-184.26%	-114.35%	100.00%	-
DPS	6.21	6.52	10.62	20.56	8.03	6.20	0.00	-
YoY %	-4.75%	-38.61%	-48.35%	156.04%	29.52%	0.00%	-	-
Horiz. %	100.16%	105.16%	171.29%	331.61%	129.52%	100.00%	-	-
NAPS	1.0324	0.9236	0.9329	1.1053	1.0917	1.5061	0.00	-
YoY %	11.78%	-1.00%	-15.60%	1.25%	-27.51%	0.00%	-	-
Horiz. %	68.55%	61.32%	61.94%	73.39%	72.49%	100.00%	-	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-	-
Price	7.04	6.90	7.45	11.40	5.75	3.82	0.00	-
P/RPS	44.18	38.13	45.28	45.48	38.36	30.68	0.00	-
YoY %	15.87%	-15.79%	-0.44%	18.56%	25.03%	0.00%	-	-
Horiz. %	144.00%	124.28%	147.59%	148.24%	125.03%	100.00%	-	-
P/EPS	135.38	102.99	135.45	91.20	92.74	95.74	0.00	-
YoY %	31.45%	-23.96%	48.52%	-1.66%	-3.13%	0.00%	-	-
Horiz. %	141.40%	107.57%	141.48%	95.26%	96.87%	100.00%	-	-
EY	0.74	0.97	0.74	1.10	1.08	1.04	0.00	-
YoY %	-23.71%	31.08%	-32.73%	1.85%	3.85%	0.00%	-	-
Horiz. %	71.15%	93.27%	71.15%	105.77%	103.85%	100.00%	-	-
DY	1.35	1.46	2.21	2.81	2.17	2.62	0.00	-
YoY %	-7.53%	-33.94%	-21.35%	29.49%	-17.18%	0.00%	-	-
Horiz. %	51.53%	55.73%	84.35%	107.25%	82.82%	100.00%	-	-
P/NAPS	4.46	4.83	5.14	6.63	3.38	1.57	0.00	-
YoY %	-7.66%	-6.03%	-22.47%	96.15%	115.29%	0.00%	-	-
Horiz. %	284.08%	307.64%	327.39%	422.29%	215.29%	100.00%	-	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	16/07/10	20/07/09	17/07/08	17/07/07	31/07/06	01/08/05	-	-
Price	7.02	7.30	6.55	11.60	5.95	4.64	0.00	-
P/RPS	44.05	40.35	39.81	46.27	39.70	37.27	0.00	-
YoY %	9.17%	1.36%	-13.96%	16.55%	6.52%	0.00%	-	-
Horiz. %	118.19%	108.26%	106.82%	124.15%	106.52%	100.00%	-	-
P/EPS	135.00	108.96	119.09	92.80	95.97	116.29	0.00	-
YoY %	23.90%	-8.51%	28.33%	-3.30%	-17.47%	0.00%	-	-
Horiz. %	116.09%	93.70%	102.41%	79.80%	82.53%	100.00%	-	-
EY	0.74	0.92	0.84	1.08	1.04	0.86	0.00	-
YoY %	-19.57%	9.52%	-22.22%	3.85%	20.93%	0.00%	-	-
Horiz. %	86.05%	106.98%	97.67%	125.58%	120.93%	100.00%	-	-
DY	1.35	1.38	2.52	2.76	2.10	2.16	0.00	-
YoY %	-2.17%	-45.24%	-8.70%	31.43%	-2.78%	0.00%	-	-
Horiz. %	62.50%	63.89%	116.67%	127.78%	97.22%	100.00%	-	-
P/NAPS	4.44	5.10	4.52	6.74	3.50	1.91	0.00	-
YoY %	-12.94%	12.83%	-32.94%	92.57%	83.25%	0.00%	-	-
Horiz. %	232.46%	267.02%	236.65%	352.88%	183.25%	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