[BURSA] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[BURSA] BURSA MALAYSIA BHD
Announcement Date
31-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 19.28%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BURSA's Result
BURSA's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 270,746 255,301 257,629 267,294 267,652 272,636 286,554 -3.72%
PBT 125,268 110,381 113,219 115,957 104,104 60,680 63,482 57.51%
Tax -33,286 -31,482 -32,311 -31,401 -34,370 -27,592 -28,408 11.17%
NP 91,982 78,899 80,908 84,556 69,734 33,088 35,074 90.50%
-
NP to SH 88,626 75,201 76,971 81,526 68,349 32,045 35,074 85.83%
-
Tax Rate 26.57% 28.52% 28.54% 27.08% 33.02% 45.47% 44.75% -
Total Cost 178,764 176,402 176,721 182,738 197,918 239,548 251,480 -20.40%
-
Net Worth 883,506 877,437 518,161 1,009,275 1,003,208 1,005,946 1,493,553 -29.59%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 116,779 101,976 101,976 50,160 50,160 - - -
Div Payout % 131.77% 135.61% 132.49% 61.53% 73.39% - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 883,506 877,437 518,161 1,009,275 1,003,208 1,005,946 1,493,553 -29.59%
NOSH 519,709 516,139 518,161 504,637 501,604 420,898 504,578 1.99%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 33.97% 30.90% 31.40% 31.63% 26.05% 12.14% 12.24% -
ROE 10.03% 8.57% 14.85% 8.08% 6.81% 3.19% 2.35% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 52.10 49.46 49.72 52.97 53.36 64.77 56.79 -5.59%
EPS 17.05 14.57 14.85 16.16 13.63 7.61 6.95 82.19%
DPS 22.47 19.76 19.68 9.94 10.00 0.00 0.00 -
NAPS 1.70 1.70 1.00 2.00 2.00 2.39 2.96 -30.97%
Adjusted Per Share Value based on latest NOSH - 504,637
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 33.45 31.55 31.83 33.03 33.07 33.69 35.41 -3.73%
EPS 10.95 9.29 9.51 10.07 8.45 3.96 4.33 85.93%
DPS 14.43 12.60 12.60 6.20 6.20 0.00 0.00 -
NAPS 1.0917 1.0842 0.6403 1.2471 1.2396 1.243 1.8455 -29.59%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 - -
Price 5.75 5.90 3.66 4.58 3.82 3.90 0.00 -
P/RPS 11.04 11.93 7.36 8.65 7.16 6.02 0.00 -
P/EPS 33.72 40.49 24.64 28.35 28.03 51.22 0.00 -
EY 2.97 2.47 4.06 3.53 3.57 1.95 0.00 -
DY 3.91 3.35 5.38 2.17 2.62 0.00 0.00 -
P/NAPS 3.38 3.47 3.66 2.29 1.91 1.63 0.00 -
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 31/07/06 27/04/06 16/02/06 - - - - -
Price 5.95 6.60 4.60 0.00 0.00 0.00 0.00 -
P/RPS 11.42 13.34 9.25 0.00 0.00 0.00 0.00 -
P/EPS 34.89 45.30 30.97 0.00 0.00 0.00 0.00 -
EY 2.87 2.21 3.23 0.00 0.00 0.00 0.00 -
DY 3.78 2.99 4.28 0.00 0.00 0.00 0.00 -
P/NAPS 3.50 3.88 4.60 0.00 0.00 0.00 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