[BURSA] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[BURSA] BURSA MALAYSIA BHD
Announcement Date
24-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -14.3%
YoY- -52.44%
Quarter Report
Latest QR
Upcoming QR
BURSA's Result
BURSA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 317,462 256,608 331,675 347,414 373,856 405,024 491,968 -25.34%
PBT 140,340 87,324 145,627 163,321 192,662 229,224 318,980 -42.18%
Tax -39,296 -25,324 -41,207 -42,128 -51,242 -60,940 -78,355 -36.90%
NP 101,044 62,000 104,420 121,193 141,420 168,284 240,625 -43.95%
-
NP to SH 101,044 62,000 104,420 121,193 141,420 168,284 240,625 -43.95%
-
Tax Rate 28.00% 29.00% 28.30% 25.79% 26.60% 26.59% 24.56% -
Total Cost 216,418 194,608 227,255 226,221 232,436 236,740 251,343 -9.50%
-
Net Worth 752,567 758,965 729,365 719,804 759,477 825,643 777,725 -2.17%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 106,306 - 127,507 115,589 172,846 - 443,668 -61.45%
Div Payout % 105.21% - 122.11% 95.38% 122.22% - 184.38% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 752,567 758,965 729,365 719,804 759,477 825,643 777,725 -2.17%
NOSH 526,270 534,482 524,723 525,404 523,777 525,887 521,963 0.54%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 31.83% 24.16% 31.48% 34.88% 37.83% 41.55% 48.91% -
ROE 13.43% 8.17% 14.32% 16.84% 18.62% 20.38% 30.94% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 60.32 48.01 63.21 66.12 71.38 77.02 94.25 -25.75%
EPS 19.20 11.60 19.90 23.07 27.00 32.00 46.10 -44.25%
DPS 20.20 0.00 24.30 22.00 33.00 0.00 85.00 -61.66%
NAPS 1.43 1.42 1.39 1.37 1.45 1.57 1.49 -2.70%
Adjusted Per Share Value based on latest NOSH - 531,184
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 39.23 31.71 40.98 42.93 46.20 50.05 60.79 -25.34%
EPS 12.49 7.66 12.90 14.98 17.47 20.79 29.73 -43.93%
DPS 13.14 0.00 15.76 14.28 21.36 0.00 54.82 -61.44%
NAPS 0.9299 0.9378 0.9012 0.8894 0.9384 1.0202 0.961 -2.17%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 6.90 5.15 5.15 6.35 7.45 9.05 14.30 -
P/RPS 11.44 10.73 8.15 9.60 10.44 11.75 15.17 -17.16%
P/EPS 35.94 44.40 25.88 27.53 27.59 28.28 31.02 10.32%
EY 2.78 2.25 3.86 3.63 3.62 3.54 3.22 -9.33%
DY 2.93 0.00 4.72 3.46 4.43 0.00 5.94 -37.59%
P/NAPS 4.83 3.63 3.71 4.64 5.14 5.76 9.60 -36.76%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 20/07/09 17/04/09 04/02/09 24/10/08 17/07/08 18/04/08 31/01/08 -
Price 7.30 6.20 5.05 5.15 6.55 8.85 13.00 -
P/RPS 12.10 12.91 7.99 7.79 9.18 11.49 13.79 -8.35%
P/EPS 38.02 53.45 25.38 22.33 24.26 27.66 28.20 22.06%
EY 2.63 1.87 3.94 4.48 4.12 3.62 3.55 -18.13%
DY 2.77 0.00 4.81 4.27 5.04 0.00 6.54 -43.63%
P/NAPS 5.10 4.37 3.63 3.76 4.52 5.64 8.72 -30.08%

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