[BURSA] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[BURSA] BURSA MALAYSIA BHD
Announcement Date
31-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 22.59%
YoY- 22.6%
Quarter Report
Latest QR
Upcoming QR
BURSA's Result
BURSA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 544,372 301,943 289,609 298,288 285,000 257,629 266,966 60.87%
PBT 386,272 152,913 146,830 154,678 134,468 117,587 126,804 110.28%
Tax -105,672 -44,004 -39,733 -44,238 -42,476 -36,248 -39,769 91.95%
NP 280,600 108,909 107,097 110,440 91,992 81,339 87,034 118.39%
-
NP to SH 280,600 108,105 106,025 108,832 88,776 81,339 87,034 118.39%
-
Tax Rate 27.36% 28.78% 27.06% 28.60% 31.59% 30.83% 31.36% -
Total Cost 263,772 193,034 182,512 187,848 193,008 176,290 179,932 29.07%
-
Net Worth 878,174 806,908 877,807 872,709 877,437 852,122 1,147,448 -16.34%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 281,900 278,832 128,339 - 96,832 63,482 -
Div Payout % - 260.77% 262.99% 117.92% - 119.05% 72.94% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 878,174 806,908 877,807 872,709 877,437 852,122 1,147,448 -16.34%
NOSH 519,629 517,248 516,357 513,358 516,139 484,160 476,119 6.00%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 51.55% 36.07% 36.98% 37.02% 32.28% 31.57% 32.60% -
ROE 31.95% 13.40% 12.08% 12.47% 10.12% 9.55% 7.59% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 104.76 58.37 56.09 58.11 55.22 53.21 56.07 51.75%
EPS 54.00 20.90 20.53 21.20 17.20 16.80 18.28 106.01%
DPS 0.00 54.50 54.00 25.00 0.00 20.00 13.33 -
NAPS 1.69 1.56 1.70 1.70 1.70 1.76 2.41 -21.08%
Adjusted Per Share Value based on latest NOSH - 519,709
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 67.26 37.31 35.79 36.86 35.22 31.83 32.99 60.85%
EPS 34.67 13.36 13.10 13.45 10.97 10.05 10.75 118.44%
DPS 0.00 34.83 34.45 15.86 0.00 11.96 7.84 -
NAPS 1.0851 0.997 1.0847 1.0784 1.0842 1.0529 1.4178 -16.34%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 11.10 8.05 5.70 5.75 5.90 3.66 4.58 -
P/RPS 10.60 13.79 10.16 9.90 10.68 6.88 8.17 18.97%
P/EPS 20.56 38.52 27.76 27.12 34.30 21.79 25.05 -12.34%
EY 4.86 2.60 3.60 3.69 2.92 4.59 3.99 14.06%
DY 0.00 6.77 9.47 4.35 0.00 5.46 2.91 -
P/NAPS 6.57 5.16 3.35 3.38 3.47 2.08 1.90 128.84%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 25/04/07 31/01/07 31/10/06 31/07/06 27/04/06 16/02/06 31/10/05 -
Price 11.50 11.00 5.95 5.95 6.60 4.60 4.54 -
P/RPS 10.98 18.84 10.61 10.24 11.95 8.64 8.10 22.50%
P/EPS 21.30 52.63 28.98 28.07 38.37 27.38 24.84 -9.75%
EY 4.70 1.90 3.45 3.56 2.61 3.65 4.03 10.80%
DY 0.00 4.95 9.08 4.20 0.00 4.35 2.94 -
P/NAPS 6.80 7.05 3.50 3.50 3.88 2.61 1.88 135.81%

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