[BURSA] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[BURSA] BURSA MALAYSIA BHD
Announcement Date
31-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -1.65%
YoY- 3.04%
Quarter Report
Latest QR
Upcoming QR
BURSA's Result
BURSA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 481,422 481,574 441,740 424,587 427,138 430,482 439,456 6.26%
PBT 263,040 265,648 222,176 215,339 220,358 222,588 230,792 9.10%
Tax -70,449 -72,088 -60,632 -58,453 -61,040 -59,746 -62,604 8.18%
NP 192,590 193,560 161,544 156,886 159,318 162,842 168,188 9.44%
-
NP to SH 185,644 186,048 152,800 150,598 153,120 156,692 162,452 9.29%
-
Tax Rate 26.78% 27.14% 27.29% 27.14% 27.70% 26.84% 27.13% -
Total Cost 288,832 288,014 280,196 267,701 267,820 267,640 271,268 4.26%
-
Net Worth 770,564 914,293 907,250 855,604 844,231 877,565 905,367 -10.18%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 382,727 - 143,486 - 143,601 - -
Div Payout % - 205.71% - 95.28% - 91.65% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 770,564 914,293 907,250 855,604 844,231 877,565 905,367 -10.18%
NOSH 531,423 531,565 530,555 531,431 530,963 531,858 529,454 0.24%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 40.00% 40.19% 36.57% 36.95% 37.30% 37.83% 38.27% -
ROE 24.09% 20.35% 16.84% 17.60% 18.14% 17.86% 17.94% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 90.59 90.60 83.26 79.89 80.45 80.94 83.00 6.00%
EPS 34.93 35.00 28.80 28.30 28.80 29.40 30.40 9.69%
DPS 0.00 72.00 0.00 27.00 0.00 27.00 0.00 -
NAPS 1.45 1.72 1.71 1.61 1.59 1.65 1.71 -10.40%
Adjusted Per Share Value based on latest NOSH - 532,955
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 59.49 59.51 54.58 52.46 52.78 53.19 54.30 6.26%
EPS 22.94 22.99 18.88 18.61 18.92 19.36 20.07 9.31%
DPS 0.00 47.29 0.00 17.73 0.00 17.74 0.00 -
NAPS 0.9521 1.1297 1.121 1.0572 1.0432 1.0844 1.1187 -10.18%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 7.40 7.56 6.95 6.22 6.15 6.18 7.38 -
P/RPS 8.17 8.34 8.35 7.79 7.64 7.64 8.89 -5.47%
P/EPS 21.18 21.60 24.13 21.95 21.33 20.98 24.05 -8.11%
EY 4.72 4.63 4.14 4.56 4.69 4.77 4.16 8.77%
DY 0.00 9.52 0.00 4.34 0.00 4.37 0.00 -
P/NAPS 5.10 4.40 4.06 3.86 3.87 3.75 4.32 11.68%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 23/10/13 18/07/13 18/04/13 31/01/13 19/10/12 18/07/12 19/04/12 -
Price 7.96 8.17 7.18 6.62 6.39 6.51 6.97 -
P/RPS 8.79 9.02 8.62 8.29 7.94 8.04 8.40 3.06%
P/EPS 22.79 23.34 24.93 23.36 22.16 22.10 22.72 0.20%
EY 4.39 4.28 4.01 4.28 4.51 4.53 4.40 -0.15%
DY 0.00 8.81 0.00 4.08 0.00 4.15 0.00 -
P/NAPS 5.49 4.75 4.20 4.11 4.02 3.95 4.08 21.86%

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