[BURSA] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[BURSA] BURSA MALAYSIA BHD
Announcement Date
31-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 6.22%
YoY- 15.47%
Quarter Report
Latest QR
Upcoming QR
BURSA's Result
BURSA's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 419,259 366,786 301,943 274,611 270,746 255,301 257,629 38.47%
PBT 261,540 215,864 152,913 131,163 125,268 110,381 113,219 75.01%
Tax -72,695 -59,803 -44,004 -35,314 -33,286 -31,482 -32,311 71.95%
NP 188,845 156,061 108,909 95,849 91,982 78,899 80,908 76.23%
-
NP to SH 188,845 156,061 108,105 94,138 88,626 75,201 76,971 82.20%
-
Tax Rate 27.79% 27.70% 28.78% 26.92% 26.57% 28.52% 28.54% -
Total Cost 230,414 210,725 193,034 178,762 178,764 176,402 176,721 19.40%
-
Net Worth 894,482 878,174 810,802 870,920 883,506 877,437 518,161 44.04%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 382,625 281,173 281,173 260,225 116,779 101,976 101,976 142.04%
Div Payout % 202.61% 180.17% 260.09% 276.43% 131.77% 135.61% 132.49% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 894,482 878,174 810,802 870,920 883,506 877,437 518,161 44.04%
NOSH 520,048 519,629 519,745 512,306 519,709 516,139 518,161 0.24%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 45.04% 42.55% 36.07% 34.90% 33.97% 30.90% 31.40% -
ROE 21.11% 17.77% 13.33% 10.81% 10.03% 8.57% 14.85% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 80.62 70.59 58.09 53.60 52.10 49.46 49.72 38.14%
EPS 36.31 30.03 20.80 18.38 17.05 14.57 14.85 81.79%
DPS 74.00 54.50 54.50 50.50 22.47 19.76 19.68 142.39%
NAPS 1.72 1.69 1.56 1.70 1.70 1.70 1.00 43.69%
Adjusted Per Share Value based on latest NOSH - 512,306
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 51.81 45.32 37.31 33.93 33.45 31.55 31.83 38.49%
EPS 23.33 19.28 13.36 11.63 10.95 9.29 9.51 82.19%
DPS 47.28 34.74 34.74 32.15 14.43 12.60 12.60 142.06%
NAPS 1.1053 1.0851 1.0019 1.0761 1.0917 1.0842 0.6403 44.04%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 11.40 11.10 8.05 5.70 5.75 5.90 3.66 -
P/RPS 14.14 15.73 13.86 10.63 11.04 11.93 7.36 54.72%
P/EPS 31.39 36.96 38.70 31.02 33.72 40.49 24.64 17.56%
EY 3.19 2.71 2.58 3.22 2.97 2.47 4.06 -14.88%
DY 6.49 4.91 6.77 8.86 3.91 3.35 5.38 13.35%
P/NAPS 6.63 6.57 5.16 3.35 3.38 3.47 3.66 48.76%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 17/07/07 25/04/07 31/01/07 31/10/06 31/07/06 27/04/06 16/02/06 -
Price 11.60 11.50 11.00 5.95 5.95 6.60 4.60 -
P/RPS 14.39 16.29 18.93 11.10 11.42 13.34 9.25 34.36%
P/EPS 31.94 38.29 52.89 32.38 34.89 45.30 30.97 2.08%
EY 3.13 2.61 1.89 3.09 2.87 2.21 3.23 -2.08%
DY 6.38 4.74 4.95 8.49 3.78 2.99 4.28 30.58%
P/NAPS 6.74 6.80 7.05 3.50 3.50 3.88 4.60 29.09%

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