[BURSA] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[BURSA] BURSA MALAYSIA BHD
Announcement Date
04-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 63.88%
YoY- 70.07%
Quarter Report
Latest QR
Upcoming QR
BURSA's Result
BURSA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 345,520 344,750 352,436 402,417 326,693 317,462 256,608 21.91%
PBT 155,932 156,312 158,268 219,181 151,940 140,340 87,324 47.13%
Tax -41,474 -41,406 -42,104 -41,443 -43,576 -39,296 -25,324 38.89%
NP 114,457 114,906 116,164 177,738 108,364 101,044 62,000 50.43%
-
NP to SH 111,008 111,098 112,204 177,588 108,364 101,044 62,000 47.39%
-
Tax Rate 26.60% 26.49% 26.60% 18.91% 28.68% 28.00% 29.00% -
Total Cost 231,062 229,844 236,272 224,679 218,329 216,418 194,608 12.11%
-
Net Worth 806,045 835,880 867,993 837,878 738,845 752,567 758,965 4.09%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 67,170 100,517 - 100,650 71,069 106,306 - -
Div Payout % 60.51% 90.48% - 56.68% 65.58% 105.21% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 806,045 835,880 867,993 837,878 738,845 752,567 758,965 4.09%
NOSH 530,293 529,038 529,264 526,967 527,746 526,270 534,482 -0.52%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 33.13% 33.33% 32.96% 44.17% 33.17% 31.83% 24.16% -
ROE 13.77% 13.29% 12.93% 21.19% 14.67% 13.43% 8.17% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 65.16 65.17 66.59 76.36 61.90 60.32 48.01 22.56%
EPS 20.93 21.00 21.20 33.70 20.53 19.20 11.60 48.15%
DPS 12.67 19.00 0.00 19.10 13.47 20.20 0.00 -
NAPS 1.52 1.58 1.64 1.59 1.40 1.43 1.42 4.63%
Adjusted Per Share Value based on latest NOSH - 529,203
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 42.69 42.60 43.55 49.72 40.37 39.23 31.71 21.90%
EPS 13.72 13.73 13.86 21.94 13.39 12.49 7.66 47.43%
DPS 8.30 12.42 0.00 12.44 8.78 13.14 0.00 -
NAPS 0.996 1.0328 1.0725 1.0353 0.9129 0.9299 0.9378 4.09%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 8.13 7.04 7.86 7.99 8.17 6.90 5.15 -
P/RPS 12.48 10.80 11.80 10.46 13.20 11.44 10.73 10.58%
P/EPS 38.84 33.52 37.08 23.71 39.79 35.94 44.40 -8.52%
EY 2.57 2.98 2.70 4.22 2.51 2.78 2.25 9.26%
DY 1.56 2.70 0.00 2.39 1.65 2.93 0.00 -
P/NAPS 5.35 4.46 4.79 5.03 5.84 4.83 3.63 29.47%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 19/10/10 16/07/10 20/04/10 04/02/10 16/10/09 20/07/09 17/04/09 -
Price 8.35 7.02 7.60 7.71 8.49 7.30 6.20 -
P/RPS 12.82 10.77 11.41 10.10 13.71 12.10 12.91 -0.46%
P/EPS 39.89 33.43 35.85 22.88 41.35 38.02 53.45 -17.70%
EY 2.51 2.99 2.79 4.37 2.42 2.63 1.87 21.65%
DY 1.52 2.71 0.00 2.48 1.59 2.77 0.00 -
P/NAPS 5.49 4.44 4.63 4.85 6.06 5.10 4.37 16.41%

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