[BURSA] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock

[BURSA] BURSA MALAYSIA BHD

Announcement Date

20-Apr-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

31-Mar-2010 [#1]

Profit Trend

QoQ- -36.82%

YoY- 80.97%

Quarter Report

QuarterlyReport-31March2010.pdf

Latest QR

Upcoming QR

BURSA's Result

BURSA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Annualized Quarter Result
Revenue	361,049	345,520	344,750	352,436	402,417	326,693	317,462	8.93%
YoY %	4.49%	0.22%	-2.18%	-12.42%	23.18%	2.91%	-	-
Horiz. %	113.73%	108.84%	108.60%	111.02%	126.76%	102.91%	100.00%	-
PBT	163,754	155,932	156,312	158,268	219,181	151,940	140,340	10.80%
YoY %	5.02%	-0.24%	-1.24%	-27.79%	44.25%	8.27%	-	-
Horiz. %	116.68%	111.11%	111.38%	112.77%	156.18%	108.27%	100.00%	-
Tax	-48,113	-41,474	-41,406	-42,104	-41,443	-43,576	-39,296	14.40%
YoY %	-16.01%	-0.16%	1.66%	-1.59%	4.89%	-10.89%	-	-
Horiz. %	122.44%	105.54%	105.37%	107.15%	105.46%	110.89%	100.00%	-
NP	115,641	114,457	114,906	116,164	177,738	108,364	101,044	9.38%
YoY %	1.03%	-0.39%	-1.08%	-34.64%	64.02%	7.24%	-	-
Horiz. %	114.45%	113.27%	113.72%	114.96%	175.90%	107.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	113,041	111,008	111,098	112,204	177,588	108,364	101,044	7.74%
YoY %	1.83%	-0.08%	-0.99%	-36.82%	63.88%	7.24%	-	-
Horiz. %	111.87%	109.86%	109.95%	111.04%	175.75%	107.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.38%	26.60%	26.49%	26.60%	18.91%	28.68%	28.00%	-
YoY %	10.45%	0.42%	-0.41%	40.67%	-34.07%	2.43%	-	-
Horiz. %	104.93%	95.00%	94.61%	95.00%	67.54%	102.43%	100.00%	-
Total Cost	245,408	231,062	229,844	236,272	224,679	218,329	216,418	8.71%
YoY %	6.21%	0.53%	-2.72%	5.16%	2.91%	0.88%	-	-
Horiz. %	113.40%	106.77%	106.20%	109.17%	103.82%	100.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	849,134	806,045	835,880	867,993	837,878	738,845	752,567	8.35%
YoY %	5.35%	-3.57%	-3.70%	3.59%	13.40%	-1.82%	-	-
Horiz. %	112.83%	107.11%	111.07%	115.34%	111.34%	98.18%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Dividend
Div	106,141	67,170	100,517	-	100,650	71,069	106,306	-0.10%
YoY %	58.02%	-33.18%	0.00%	-	41.62%	-33.15%	-	-
Horiz. %	99.84%	63.19%	94.55%	-	94.68%	66.85%	100.00%	-
Div Payout %	93.90%	60.51%	90.48%	-	56.68%	65.58%	105.21%	-
YoY %	55.18%	-33.12%	0.00%	-	-13.57%	-37.67%	-	-
Horiz. %	89.25%	57.51%	86.00%	-	53.87%	62.33%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Equity
Net Worth	849,134	806,045	835,880	867,993	837,878	738,845	752,567	8.35%
YoY %	5.35%	-3.57%	-3.70%	3.59%	13.40%	-1.82%	-	-
Horiz. %	112.83%	107.11%	111.07%	115.34%	111.34%	98.18%	100.00%	-
NOSH	530,708	530,293	529,038	529,264	526,967	527,746	526,270	0.55%
YoY %	0.08%	0.24%	-0.04%	0.44%	-0.15%	0.28%	-	-
Horiz. %	100.84%	100.76%	100.53%	100.57%	100.13%	100.28%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Ratio Analysis
NP Margin	32.03%	33.13%	33.33%	32.96%	44.17%	33.17%	31.83%	-
YoY %	-3.32%	-0.60%	1.12%	-25.38%	33.16%	4.21%	-	-
Horiz. %	100.63%	104.08%	104.71%	103.55%	138.77%	104.21%	100.00%	-
ROE	13.31%	13.77%	13.29%	12.93%	21.19%	14.67%	13.43%	-
YoY %	-3.34%	3.61%	2.78%	-38.98%	44.44%	9.23%	-	-
Horiz. %	99.11%	102.53%	98.96%	96.28%	157.78%	109.23%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Per Share
RPS	68.03	65.16	65.17	66.59	76.36	61.90	60.32	8.32%
YoY %	4.40%	-0.02%	-2.13%	-12.79%	23.36%	2.62%	-	-
Horiz. %	112.78%	108.02%	108.04%	110.39%	126.59%	102.62%	100.00%	-
EPS	21.30	20.93	21.00	21.20	33.70	20.53	19.20	7.14%
YoY %	1.77%	-0.33%	-0.94%	-37.09%	64.15%	6.93%	-	-
Horiz. %	110.94%	109.01%	109.38%	110.42%	175.52%	106.93%	100.00%	-
DPS	20.00	12.67	19.00	0.00	19.10	13.47	20.20	-0.65%
YoY %	57.85%	-33.32%	0.00%	0.00%	41.80%	-33.32%	-	-
Horiz. %	99.01%	62.72%	94.06%	0.00%	94.55%	66.68%	100.00%	-
NAPS	1.60	1.52	1.58	1.64	1.59	1.40	1.43	7.75%
YoY %	5.26%	-3.80%	-3.66%	3.14%	13.57%	-2.10%	-	-
Horiz. %	111.89%	106.29%	110.49%	114.69%	111.19%	97.90%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 529,264
RPS	44.61	42.69	42.60	43.55	49.72	40.37	39.23	8.91%
YoY %	4.50%	0.21%	-2.18%	-12.41%	23.16%	2.91%	-	-
Horiz. %	113.71%	108.82%	108.59%	111.01%	126.74%	102.91%	100.00%	-
EPS	13.97	13.72	13.73	13.86	21.94	13.39	12.49	7.72%
YoY %	1.82%	-0.07%	-0.94%	-36.83%	63.85%	7.21%	-	-
Horiz. %	111.85%	109.85%	109.93%	110.97%	175.66%	107.21%	100.00%	-
DPS	13.12	8.30	12.42	0.00	12.44	8.78	13.14	-0.10%
YoY %	58.07%	-33.17%	0.00%	0.00%	41.69%	-33.18%	-	-
Horiz. %	99.85%	63.17%	94.52%	0.00%	94.67%	66.82%	100.00%	-
NAPS	1.0492	0.996	1.0328	1.0725	1.0353	0.9129	0.9299	8.35%
YoY %	5.34%	-3.56%	-3.70%	3.59%	13.41%	-1.83%	-	-
Horiz. %	112.83%	107.11%	111.07%	115.33%	111.33%	98.17%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	-
Price	7.80	8.13	7.04	7.86	7.99	8.17	6.90	-
P/RPS	11.47	12.48	10.80	11.80	10.46	13.20	11.44	0.17%
YoY %	-8.09%	15.56%	-8.47%	12.81%	-20.76%	15.38%	-	-
Horiz. %	100.26%	109.09%	94.41%	103.15%	91.43%	115.38%	100.00%	-
P/EPS	36.62	38.84	33.52	37.08	23.71	39.79	35.94	1.25%
YoY %	-5.72%	15.87%	-9.60%	56.39%	-40.41%	10.71%	-	-
Horiz. %	101.89%	108.07%	93.27%	103.17%	65.97%	110.71%	100.00%	-
EY	2.73	2.57	2.98	2.70	4.22	2.51	2.78	-1.19%
YoY %	6.23%	-13.76%	10.37%	-36.02%	68.13%	-9.71%	-	-
Horiz. %	98.20%	92.45%	107.19%	97.12%	151.80%	90.29%	100.00%	-
DY	2.56	1.56	2.70	0.00	2.39	1.65	2.93	-8.58%
YoY %	64.10%	-42.22%	0.00%	0.00%	44.85%	-43.69%	-	-
Horiz. %	87.37%	53.24%	92.15%	0.00%	81.57%	56.31%	100.00%	-
P/NAPS	4.88	5.35	4.46	4.79	5.03	5.84	4.83	0.68%
YoY %	-8.79%	19.96%	-6.89%	-4.77%	-13.87%	20.91%	-	-
Horiz. %	101.04%	110.77%	92.34%	99.17%	104.14%	120.91%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	27/01/11	19/10/10	16/07/10	20/04/10	04/02/10	16/10/09	20/07/09	-
Price	8.37	8.35	7.02	7.60	7.71	8.49	7.30	-
P/RPS	12.30	12.82	10.77	11.41	10.10	13.71	12.10	1.09%
YoY %	-4.06%	19.03%	-5.61%	12.97%	-26.33%	13.31%	-	-
Horiz. %	101.65%	105.95%	89.01%	94.30%	83.47%	113.31%	100.00%	-
P/EPS	39.30	39.89	33.43	35.85	22.88	41.35	38.02	2.22%
YoY %	-1.48%	19.32%	-6.75%	56.69%	-44.67%	8.76%	-	-
Horiz. %	103.37%	104.92%	87.93%	94.29%	60.18%	108.76%	100.00%	-
EY	2.54	2.51	2.99	2.79	4.37	2.42	2.63	-2.28%
YoY %	1.20%	-16.05%	7.17%	-36.16%	80.58%	-7.98%	-	-
Horiz. %	96.58%	95.44%	113.69%	106.08%	166.16%	92.02%	100.00%	-
DY	2.39	1.52	2.71	0.00	2.48	1.59	2.77	-9.34%
YoY %	57.24%	-43.91%	0.00%	0.00%	55.97%	-42.60%	-	-
Horiz. %	86.28%	54.87%	97.83%	0.00%	89.53%	57.40%	100.00%	-
P/NAPS	5.23	5.49	4.44	4.63	4.85	6.06	5.10	1.68%
YoY %	-4.74%	23.65%	-4.10%	-4.54%	-19.97%	18.82%	-	-
Horiz. %	102.55%	107.65%	87.06%	90.78%	95.10%	118.82%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos