[BURSA] YoY TTM Result on 30-Jun-2005 [#2]

Stock

[BURSA] BURSA MALAYSIA BHD

Announcement Date

01-Aug-2005

Admission Sponsor

Sponsor

Financial Year

31-Dec-2005

Quarter

30-Jun-2005 [#2]

Profit Trend

QoQ- 113.29%

YoY--%

Quarter Report

BURSA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
TTM Result
Revenue	412,436	419,259	270,746	267,652	15.48%
YoY %	-1.63%	54.85%	1.16%	-	-
Horiz. %	154.09%	156.64%	101.16%	100.00%	-
PBT	229,345	261,540	125,268	104,104	30.08%
YoY %	-12.31%	108.78%	20.33%	-	-
Horiz. %	220.30%	251.23%	120.33%	100.00%	-
Tax	-53,166	-72,695	-33,286	-34,370	15.63%
YoY %	26.86%	-118.40%	3.15%	-	-
Horiz. %	154.69%	211.51%	96.85%	100.00%	-
NP	176,179	188,845	91,982	69,734	36.15%
YoY %	-6.71%	105.31%	31.90%	-	-
Horiz. %	252.64%	270.81%	131.90%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
NP to SH	176,179	188,845	88,626	68,349	37.07%
YoY %	-6.71%	113.08%	29.67%	-	-
Horiz. %	257.76%	276.30%	129.67%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
Tax Rate	23.18%	27.79%	26.57%	33.02%	-
YoY %	-16.59%	4.59%	-19.53%	-	-
Horiz. %	70.20%	84.16%	80.47%	100.00%	-
Total Cost	236,257	230,414	178,764	197,918	6.07%
YoY %	2.54%	28.89%	-9.68%	-	-
Horiz. %	119.37%	116.42%	90.32%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
Net Worth	755,028	894,482	883,506	1,003,208	-9.03%
YoY %	-15.59%	1.24%	-11.93%	-	-
Horiz. %	75.26%	89.16%	88.07%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	362,640	382,625	116,779	50,160	93.24%
YoY %	-5.22%	227.65%	132.81%	-	-
Horiz. %	722.97%	762.81%	232.81%	100.00%	-
Div Payout %	205.84%	202.61%	131.77%	73.39%	-
YoY %	1.59%	53.76%	79.55%	-	-
Horiz. %	280.47%	276.07%	179.55%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	755,028	894,482	883,506	1,003,208	-9.03%
YoY %	-15.59%	1.24%	-11.93%	-	-
Horiz. %	75.26%	89.16%	88.07%	100.00%	-
NOSH	520,709	520,048	519,709	501,604	1.25%
YoY %	0.13%	0.07%	3.61%	-	-
Horiz. %	103.81%	103.68%	103.61%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	42.72%	45.04%	33.97%	26.05%	-
YoY %	-5.15%	32.59%	30.40%	-	-
Horiz. %	163.99%	172.90%	130.40%	100.00%	-
ROE	23.33%	21.11%	10.03%	6.81%	-
YoY %	10.52%	110.47%	47.28%	-	-
Horiz. %	342.58%	309.99%	147.28%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	79.21	80.62	52.10	53.36	14.06%
YoY %	-1.75%	54.74%	-2.36%	-	-
Horiz. %	148.44%	151.09%	97.64%	100.00%	-
EPS	33.83	36.31	17.05	13.63	35.35%
YoY %	-6.83%	112.96%	25.09%	-	-
Horiz. %	248.20%	266.40%	125.09%	100.00%	-
DPS	69.50	74.00	22.47	10.00	90.72%
YoY %	-6.08%	229.33%	124.70%	-	-
Horiz. %	695.00%	740.00%	224.70%	100.00%	-
NAPS	1.45	1.72	1.70	2.00	-10.15%
YoY %	-15.70%	1.18%	-15.00%	-	-
Horiz. %	72.50%	86.00%	85.00%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 501,604
RPS	50.96	51.81	33.45	33.07	15.48%
YoY %	-1.64%	54.89%	1.15%	-	-
Horiz. %	154.10%	156.67%	101.15%	100.00%	-
EPS	21.77	23.33	10.95	8.45	37.04%
YoY %	-6.69%	113.06%	29.59%	-	-
Horiz. %	257.63%	276.09%	129.59%	100.00%	-
DPS	44.81	47.28	14.43	6.20	93.22%
YoY %	-5.22%	227.65%	132.74%	-	-
Horiz. %	722.74%	762.58%	232.74%	100.00%	-
NAPS	0.9329	1.1053	1.0917	1.2396	-9.03%
YoY %	-15.60%	1.25%	-11.93%	-	-
Horiz. %	75.26%	89.17%	88.07%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	7.45	11.40	5.75	3.82	-
P/RPS	9.41	14.14	11.04	7.16	9.52%
YoY %	-33.45%	28.08%	54.19%	-	-
Horiz. %	131.42%	197.49%	154.19%	100.00%	-
P/EPS	22.02	31.39	33.72	28.03	-7.72%
YoY %	-29.85%	-6.91%	20.30%	-	-
Horiz. %	78.56%	111.99%	120.30%	100.00%	-
EY	4.54	3.19	2.97	3.57	8.33%
YoY %	42.32%	7.41%	-16.81%	-	-
Horiz. %	127.17%	89.36%	83.19%	100.00%	-
DY	9.33	6.49	3.91	2.62	52.64%
YoY %	43.76%	65.98%	49.24%	-	-
Horiz. %	356.11%	247.71%	149.24%	100.00%	-
P/NAPS	5.14	6.63	3.38	1.91	39.05%
YoY %	-22.47%	96.15%	76.96%	-	-
Horiz. %	269.11%	347.12%	176.96%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	17/07/08	17/07/07	31/07/06	-	-
Price	6.55	11.60	5.95	0.00	-
P/RPS	8.27	14.39	11.42	0.00	-
YoY %	-42.53%	26.01%	0.00%	-	-
Horiz. %	72.42%	126.01%	100.00%	-	-
P/EPS	19.36	31.94	34.89	0.00	-
YoY %	-39.39%	-8.46%	0.00%	-	-
Horiz. %	55.49%	91.54%	100.00%	-	-
EY	5.17	3.13	2.87	0.00	-
YoY %	65.18%	9.06%	0.00%	-	-
Horiz. %	180.14%	109.06%	100.00%	-	-
DY	10.61	6.38	3.78	0.00	-
YoY %	66.30%	68.78%	0.00%	-	-
Horiz. %	280.69%	168.78%	100.00%	-	-
P/NAPS	4.52	6.74	3.50	0.00	-
YoY %	-32.94%	92.57%	0.00%	-	-
Horiz. %	129.14%	192.57%	100.00%	-	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos