[BURSA] YoY TTM Result on 31-Dec-2005 [#4]

Stock

[BURSA] BURSA MALAYSIA BHD

Announcement Date

16-Feb-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2005

Quarter

31-Dec-2005 [#4]

Profit Trend

QoQ- -5.59%

YoY- 119.45%

Quarter Report

BURSA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
TTM Result
Revenue	331,675	491,968	301,943	257,629	286,554	3.72%
YoY %	-32.58%	62.93%	17.20%	-10.09%	-	-
Horiz. %	115.75%	171.68%	105.37%	89.91%	100.00%	-
PBT	145,627	318,980	152,913	113,219	63,482	23.05%
YoY %	-54.35%	108.60%	35.06%	78.35%	-	-
Horiz. %	229.40%	502.47%	240.88%	178.35%	100.00%	-
Tax	-41,207	-78,355	-44,004	-32,311	-28,408	9.73%
YoY %	47.41%	-78.06%	-36.19%	-13.74%	-	-
Horiz. %	145.05%	275.82%	154.90%	113.74%	100.00%	-
NP	104,420	240,625	108,909	80,908	35,074	31.33%
YoY %	-56.60%	120.94%	34.61%	130.68%	-	-
Horiz. %	297.71%	686.05%	310.51%	230.68%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	104,420	240,625	108,105	76,971	35,074	31.33%
YoY %	-56.60%	122.58%	40.45%	119.45%	-	-
Horiz. %	297.71%	686.05%	308.22%	219.45%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	28.30%	24.56%	28.78%	28.54%	44.75%	-
YoY %	15.23%	-14.66%	0.84%	-36.22%	-	-
Horiz. %	63.24%	54.88%	64.31%	63.78%	100.00%	-
Total Cost	227,255	251,343	193,034	176,721	251,480	-2.49%
YoY %	-9.58%	30.21%	9.23%	-29.73%	-	-
Horiz. %	90.37%	99.95%	76.76%	70.27%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	723,067	776,195	810,802	518,161	1,493,553	-16.57%
YoY %	-6.84%	-4.27%	56.48%	-65.31%	-	-
Horiz. %	48.41%	51.97%	54.29%	34.69%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Dividend
Div	126,492	443,139	281,173	101,976	-	-
YoY %	-71.46%	57.60%	175.72%	0.00%	-	-
Horiz. %	124.04%	434.55%	275.72%	100.00%	-	-
Div Payout %	121.14%	184.16%	260.09%	132.49%	-	-
YoY %	-34.22%	-29.19%	96.31%	0.00%	-	-
Horiz. %	91.43%	139.00%	196.31%	100.00%	-	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Equity
Net Worth	723,067	776,195	810,802	518,161	1,493,553	-16.57%
YoY %	-6.84%	-4.27%	56.48%	-65.31%	-	-
Horiz. %	48.41%	51.97%	54.29%	34.69%	100.00%	-
NOSH	520,192	520,936	519,745	518,161	504,578	0.76%
YoY %	-0.14%	0.23%	0.31%	2.69%	-	-
Horiz. %	103.09%	103.24%	103.01%	102.69%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Ratio Analysis
NP Margin	31.48%	48.91%	36.07%	31.40%	12.24%	-
YoY %	-35.64%	35.60%	14.87%	156.54%	-	-
Horiz. %	257.19%	399.59%	294.69%	256.54%	100.00%	-
ROE	14.44%	31.00%	13.33%	14.85%	2.35%	-
YoY %	-53.42%	132.56%	-10.24%	531.91%	-	-
Horiz. %	614.47%	1,319.15%	567.23%	631.91%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Per Share
RPS	63.76	94.44	58.09	49.72	56.79	2.93%
YoY %	-32.49%	62.58%	16.83%	-12.45%	-	-
Horiz. %	112.27%	166.30%	102.29%	87.55%	100.00%	-
EPS	20.07	46.19	20.80	14.85	6.95	30.33%
YoY %	-56.55%	122.07%	40.07%	113.67%	-	-
Horiz. %	288.78%	664.60%	299.28%	213.67%	100.00%	-
DPS	24.32	85.00	54.50	19.68	0.00	-
YoY %	-71.39%	55.96%	176.93%	0.00%	-	-
Horiz. %	123.58%	431.91%	276.93%	100.00%	-	-
NAPS	1.39	1.49	1.56	1.00	2.96	-17.20%
YoY %	-6.71%	-4.49%	56.00%	-66.22%	-	-
Horiz. %	46.96%	50.34%	52.70%	33.78%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Adjusted Per Share Value based on latest NOSH - 518,161
RPS	40.98	60.79	37.31	31.83	35.41	3.71%
YoY %	-32.59%	62.93%	17.22%	-10.11%	-	-
Horiz. %	115.73%	171.67%	105.37%	89.89%	100.00%	-
EPS	12.90	29.73	13.36	9.51	4.33	31.35%
YoY %	-56.61%	122.53%	40.48%	119.63%	-	-
Horiz. %	297.92%	686.61%	308.55%	219.63%	100.00%	-
DPS	15.63	54.76	34.74	12.60	0.00	-
YoY %	-71.46%	57.63%	175.71%	0.00%	-	-
Horiz. %	124.05%	434.60%	275.71%	100.00%	-	-
NAPS	0.8934	0.9591	1.0019	0.6403	1.8455	-16.57%
YoY %	-6.85%	-4.27%	56.47%	-65.30%	-	-
Horiz. %	48.41%	51.97%	54.29%	34.70%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	31/12/07	29/12/06	30/12/05	-	-
Price	5.15	14.30	8.05	3.66	0.00	-
P/RPS	8.08	15.14	13.86	7.36	0.00	-
YoY %	-46.63%	9.24%	88.32%	0.00%	-	-
Horiz. %	109.78%	205.71%	188.32%	100.00%	-	-
P/EPS	25.66	30.96	38.70	24.64	0.00	-
YoY %	-17.12%	-20.00%	57.06%	0.00%	-	-
Horiz. %	104.14%	125.65%	157.06%	100.00%	-	-
EY	3.90	3.23	2.58	4.06	0.00	-
YoY %	20.74%	25.19%	-36.45%	0.00%	-	-
Horiz. %	96.06%	79.56%	63.55%	100.00%	-	-
DY	4.72	5.94	6.77	5.38	0.00	-
YoY %	-20.54%	-12.26%	25.84%	0.00%	-	-
Horiz. %	87.73%	110.41%	125.84%	100.00%	-	-
P/NAPS	3.71	9.60	5.16	3.66	0.00	-
YoY %	-61.35%	86.05%	40.98%	0.00%	-	-
Horiz. %	101.37%	262.30%	140.98%	100.00%	-	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Price Multiplier on Announcement Date
Date	04/02/09	31/01/08	31/01/07	16/02/06	-	-
Price	5.05	13.00	11.00	4.60	0.00	-
P/RPS	7.92	13.77	18.93	9.25	0.00	-
YoY %	-42.48%	-27.26%	104.65%	0.00%	-	-
Horiz. %	85.62%	148.86%	204.65%	100.00%	-	-
P/EPS	25.16	28.14	52.89	30.97	0.00	-
YoY %	-10.59%	-46.80%	70.78%	0.00%	-	-
Horiz. %	81.24%	90.86%	170.78%	100.00%	-	-
EY	3.97	3.55	1.89	3.23	0.00	-
YoY %	11.83%	87.83%	-41.49%	0.00%	-	-
Horiz. %	122.91%	109.91%	58.51%	100.00%	-	-
DY	4.82	6.54	4.95	4.28	0.00	-
YoY %	-26.30%	32.12%	15.65%	0.00%	-	-
Horiz. %	112.62%	152.80%	115.65%	100.00%	-	-
P/NAPS	3.63	8.72	7.05	4.60	0.00	-
YoY %	-58.37%	23.69%	53.26%	0.00%	-	-
Horiz. %	78.91%	189.57%	153.26%	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