[BURSA] YoY 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
Latest QR
Upcoming QR
BURSA's Result
BURSA's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 361,049 402,417 331,675 491,968 301,943 257,629 286,554 3.92%
PBT 163,754 219,181 145,627 318,980 152,913 113,219 63,482 17.10%
Tax -48,113 -41,443 -41,207 -78,355 -44,004 -32,311 -28,408 9.17%
NP 115,641 177,738 104,420 240,625 108,909 80,908 35,074 21.98%
-
NP to SH 113,041 177,588 104,420 240,625 108,105 76,971 35,074 21.52%
-
Tax Rate 29.38% 18.91% 28.30% 24.56% 28.78% 28.54% 44.75% -
Total Cost 245,408 224,679 227,255 251,343 193,034 176,721 251,480 -0.40%
-
Net Worth 851,000 841,433 723,067 776,195 810,802 518,161 1,493,553 -8.94%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 106,083 100,422 126,492 443,139 281,173 101,976 - -
Div Payout % 93.85% 56.55% 121.14% 184.16% 260.09% 132.49% - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 851,000 841,433 723,067 776,195 810,802 518,161 1,493,553 -8.94%
NOSH 531,875 529,203 520,192 520,936 519,745 518,161 504,578 0.88%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 32.03% 44.17% 31.48% 48.91% 36.07% 31.40% 12.24% -
ROE 13.28% 21.11% 14.44% 31.00% 13.33% 14.85% 2.35% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 67.88 76.04 63.76 94.44 58.09 49.72 56.79 3.01%
EPS 21.25 33.56 20.07 46.19 20.80 14.85 6.95 20.46%
DPS 20.00 19.10 24.32 85.00 54.50 19.68 0.00 -
NAPS 1.60 1.59 1.39 1.49 1.56 1.00 2.96 -9.74%
Adjusted Per Share Value based on latest NOSH - 520,936
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 44.61 49.72 40.98 60.79 37.31 31.83 35.41 3.92%
EPS 13.97 21.94 12.90 29.73 13.36 9.51 4.33 21.54%
DPS 13.11 12.41 15.63 54.76 34.74 12.60 0.00 -
NAPS 1.0515 1.0397 0.8934 0.9591 1.0019 0.6403 1.8455 -8.94%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 - -
Price 7.80 7.99 5.15 14.30 8.05 3.66 0.00 -
P/RPS 11.49 10.51 8.08 15.14 13.86 7.36 0.00 -
P/EPS 36.70 23.81 25.66 30.96 38.70 24.64 0.00 -
EY 2.72 4.20 3.90 3.23 2.58 4.06 0.00 -
DY 2.56 2.39 4.72 5.94 6.77 5.38 0.00 -
P/NAPS 4.88 5.03 3.71 9.60 5.16 3.66 0.00 -
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 27/01/11 04/02/10 04/02/09 31/01/08 31/01/07 16/02/06 - -
Price 8.37 7.71 5.05 13.00 11.00 4.60 0.00 -
P/RPS 12.33 10.14 7.92 13.77 18.93 9.25 0.00 -
P/EPS 39.38 22.98 25.16 28.14 52.89 30.97 0.00 -
EY 2.54 4.35 3.97 3.55 1.89 3.23 0.00 -
DY 2.39 2.48 4.82 6.54 4.95 4.28 0.00 -
P/NAPS 5.23 4.85 3.63 8.72 7.05 4.60 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