[BURSA] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[BURSA] BURSA MALAYSIA BHD
Announcement Date
11-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 41.42%
YoY- 140.37%
Quarter Report
Latest QR
Upcoming QR
BURSA's Result
BURSA's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 259,140 245,020 260,561 388,763 217,207 200,225 219,485 2.80%
PBT 116,949 113,955 122,491 261,627 110,123 95,103 39,704 19.71%
Tax -31,106 -32,682 -31,596 -70,491 -29,800 -29,827 -23,803 4.55%
NP 85,843 81,273 90,895 191,136 80,323 65,276 15,901 32.43%
-
NP to SH 83,256 81,273 90,895 191,136 79,519 65,276 15,901 31.75%
-
Tax Rate 26.60% 28.68% 25.79% 26.94% 27.06% 31.36% 59.95% -
Total Cost 173,297 163,747 169,666 197,627 136,884 134,949 203,584 -2.64%
-
Net Worth 806,045 738,845 719,804 833,290 877,807 1,147,448 0 -
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 50,377 53,302 86,691 312,483 209,124 47,611 - -
Div Payout % 60.51% 65.58% 95.38% 163.49% 262.99% 72.94% - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 806,045 738,845 719,804 833,290 877,807 1,147,448 0 -
NOSH 530,293 527,746 525,404 520,806 516,357 476,119 500,031 0.98%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 33.13% 33.17% 34.88% 49.17% 36.98% 32.60% 7.24% -
ROE 10.33% 11.00% 12.63% 22.94% 9.06% 5.69% 0.00% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 48.87 46.43 49.59 74.65 42.07 42.05 43.89 1.80%
EPS 15.70 15.40 17.30 36.70 15.40 13.71 3.18 30.47%
DPS 9.50 10.10 16.50 60.00 40.50 10.00 0.00 -
NAPS 1.52 1.40 1.37 1.60 1.70 2.41 0.00 -
Adjusted Per Share Value based on latest NOSH - 523,177
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 32.02 30.28 32.20 48.04 26.84 24.74 27.12 2.80%
EPS 10.29 10.04 11.23 23.62 9.83 8.07 1.96 31.81%
DPS 6.22 6.59 10.71 38.61 25.84 5.88 0.00 -
NAPS 0.996 0.9129 0.8894 1.0296 1.0847 1.4178 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 - -
Price 8.13 8.17 6.35 11.00 5.70 4.58 0.00 -
P/RPS 16.64 17.60 12.80 14.74 13.55 10.89 0.00 -
P/EPS 51.78 53.05 36.71 29.97 37.01 33.41 0.00 -
EY 1.93 1.88 2.72 3.34 2.70 2.99 0.00 -
DY 1.17 1.24 2.60 5.45 7.11 2.18 0.00 -
P/NAPS 5.35 5.84 4.64 6.88 3.35 1.90 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 19/10/10 16/10/09 24/10/08 11/10/07 31/10/06 31/10/05 - -
Price 8.35 8.49 5.15 13.20 5.95 4.54 0.00 -
P/RPS 17.09 18.29 10.38 17.68 14.14 10.80 0.00 -
P/EPS 53.18 55.13 29.77 35.97 38.64 33.11 0.00 -
EY 1.88 1.81 3.36 2.78 2.59 3.02 0.00 -
DY 1.14 1.19 3.20 4.55 6.81 2.20 0.00 -
P/NAPS 5.49 6.06 3.76 8.25 3.50 1.88 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