[BURSA] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[BURSA] BURSA MALAYSIA BHD
Announcement Date
18-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 21.76%
YoY- 18.73%
Quarter Report
Latest QR
Upcoming QR
BURSA's Result
BURSA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 492,668 474,994 481,422 481,574 441,740 424,587 427,138 9.99%
PBT 251,712 245,580 263,040 265,648 222,176 215,339 220,358 9.28%
Tax -64,128 -66,195 -70,449 -72,088 -60,632 -58,453 -61,040 3.34%
NP 187,584 179,385 192,590 193,560 161,544 156,886 159,318 11.51%
-
NP to SH 180,592 173,075 185,644 186,048 152,800 150,598 153,120 11.64%
-
Tax Rate 25.48% 26.95% 26.78% 27.14% 27.29% 27.14% 27.70% -
Total Cost 305,084 295,609 288,832 288,014 280,196 267,701 267,820 9.08%
-
Net Worth 764,860 809,458 770,564 914,293 907,250 855,604 844,231 -6.37%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 276,919 - 382,727 - 143,486 - -
Div Payout % - 160.00% - 205.71% - 95.28% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 764,860 809,458 770,564 914,293 907,250 855,604 844,231 -6.37%
NOSH 531,152 532,538 531,423 531,565 530,555 531,431 530,963 0.02%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 38.08% 37.77% 40.00% 40.19% 36.57% 36.95% 37.30% -
ROE 23.61% 21.38% 24.09% 20.35% 16.84% 17.60% 18.14% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 92.75 89.19 90.59 90.60 83.26 79.89 80.45 9.95%
EPS 34.00 32.50 34.93 35.00 28.80 28.30 28.80 11.71%
DPS 0.00 52.00 0.00 72.00 0.00 27.00 0.00 -
NAPS 1.44 1.52 1.45 1.72 1.71 1.61 1.59 -6.39%
Adjusted Per Share Value based on latest NOSH - 532,271
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 60.88 58.69 59.49 59.51 54.58 52.46 52.78 9.99%
EPS 22.31 21.39 22.94 22.99 18.88 18.61 18.92 11.62%
DPS 0.00 34.22 0.00 47.29 0.00 17.73 0.00 -
NAPS 0.9451 1.0002 0.9521 1.1297 1.121 1.0572 1.0432 -6.37%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 7.55 8.23 7.40 7.56 6.95 6.22 6.15 -
P/RPS 8.14 9.23 8.17 8.34 8.35 7.79 7.64 4.32%
P/EPS 22.21 25.32 21.18 21.60 24.13 21.95 21.33 2.73%
EY 4.50 3.95 4.72 4.63 4.14 4.56 4.69 -2.72%
DY 0.00 6.32 0.00 9.52 0.00 4.34 0.00 -
P/NAPS 5.24 5.41 5.10 4.40 4.06 3.86 3.87 22.41%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 17/04/14 29/01/14 23/10/13 18/07/13 18/04/13 31/01/13 19/10/12 -
Price 7.60 7.78 7.96 8.17 7.18 6.62 6.39 -
P/RPS 8.19 8.72 8.79 9.02 8.62 8.29 7.94 2.09%
P/EPS 22.35 23.94 22.79 23.34 24.93 23.36 22.16 0.57%
EY 4.47 4.18 4.39 4.28 4.01 4.28 4.51 -0.59%
DY 0.00 6.68 0.00 8.81 0.00 4.08 0.00 -
P/NAPS 5.28 5.12 5.49 4.75 4.20 4.11 4.02 19.95%

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