[BURSA] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock

[BURSA] BURSA MALAYSIA BHD

Announcement Date

19-Apr-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

31-Mar-2011 [#1]

Profit Trend

QoQ- 43.28%

YoY- 44.34%

Quarter Report

QuarterlyReport-31March2011.pdf

Latest QR

Upcoming QR

BURSA's Result

BURSA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Annualized Quarter Result
Revenue	420,142	432,630	434,328	464,432	361,049	345,520	344,750	14.05%
YoY %	-2.89%	-0.39%	-6.48%	28.63%	4.49%	0.22%	-	-
Horiz. %	121.87%	125.49%	125.98%	134.72%	104.73%	100.22%	100.00%	-
PBT	206,113	215,738	215,234	232,784	163,754	155,932	156,312	20.18%
YoY %	-4.46%	0.23%	-7.54%	42.15%	5.02%	-0.24%	-	-
Horiz. %	131.86%	138.02%	137.70%	148.92%	104.76%	99.76%	100.00%	-
Tax	-54,779	-57,829	-57,406	-65,200	-48,113	-41,474	-41,406	20.45%
YoY %	5.27%	-0.74%	11.95%	-35.51%	-16.01%	-0.16%	-	-
Horiz. %	132.30%	139.66%	138.64%	157.47%	116.20%	100.16%	100.00%	-
NP	151,334	157,909	157,828	167,584	115,641	114,457	114,906	20.09%
YoY %	-4.16%	0.05%	-5.82%	44.92%	1.03%	-0.39%	-	-
Horiz. %	131.70%	137.42%	137.35%	145.84%	100.64%	99.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	146,160	153,097	152,408	161,960	113,041	111,008	111,098	20.00%
YoY %	-4.53%	0.45%	-5.90%	43.28%	1.83%	-0.08%	-	-
Horiz. %	131.56%	137.80%	137.18%	145.78%	101.75%	99.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.58%	26.81%	26.67%	28.01%	29.38%	26.60%	26.49%	-
YoY %	-0.86%	0.52%	-4.78%	-4.66%	10.45%	0.42%	-	-
Horiz. %	100.34%	101.21%	100.68%	105.74%	110.91%	100.42%	100.00%	-
Total Cost	268,808	274,721	276,500	296,848	245,408	231,062	229,844	10.97%
YoY %	-2.15%	-0.64%	-6.85%	20.96%	6.21%	0.53%	-	-
Horiz. %	116.95%	119.52%	120.30%	129.15%	106.77%	100.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	861,015	829,277	868,619	889,714	849,134	806,045	835,880	1.98%
YoY %	3.83%	-4.53%	-2.37%	4.78%	5.35%	-3.57%	-	-
Horiz. %	103.01%	99.21%	103.92%	106.44%	101.59%	96.43%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Dividend
Div	138,187	92,141	138,552	-	106,141	67,170	100,517	23.56%
YoY %	49.97%	-33.50%	0.00%	-	58.02%	-33.18%	-	-
Horiz. %	137.48%	91.67%	137.84%	-	105.60%	66.82%	100.00%	-
Div Payout %	94.55%	60.19%	90.91%	-	93.90%	60.51%	90.48%	-
YoY %	57.09%	-33.79%	0.00%	-	55.18%	-33.12%	-	-
Horiz. %	104.50%	66.52%	100.48%	-	103.78%	66.88%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Equity
Net Worth	861,015	829,277	868,619	889,714	849,134	806,045	835,880	1.98%
YoY %	3.83%	-4.53%	-2.37%	4.78%	5.35%	-3.57%	-	-
Horiz. %	103.01%	99.21%	103.92%	106.44%	101.59%	96.43%	100.00%	-
NOSH	531,490	531,587	532,895	532,763	530,708	530,293	529,038	0.30%
YoY %	-0.02%	-0.25%	0.02%	0.39%	0.08%	0.24%	-	-
Horiz. %	100.46%	100.48%	100.73%	100.70%	100.32%	100.24%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Ratio Analysis
NP Margin	36.02%	36.50%	36.34%	36.08%	32.03%	33.13%	33.33%	-
YoY %	-1.32%	0.44%	0.72%	12.64%	-3.32%	-0.60%	-	-
Horiz. %	108.07%	109.51%	109.03%	108.25%	96.10%	99.40%	100.00%	-
ROE	16.98%	18.46%	17.55%	18.20%	13.31%	13.77%	13.29%	-
YoY %	-8.02%	5.19%	-3.57%	36.74%	-3.34%	3.61%	-	-
Horiz. %	127.77%	138.90%	132.05%	136.95%	100.15%	103.61%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Per Share
RPS	79.05	81.38	81.50	87.17	68.03	65.16	65.17	13.69%
YoY %	-2.86%	-0.15%	-6.50%	28.13%	4.40%	-0.02%	-	-
Horiz. %	121.30%	124.87%	125.06%	133.76%	104.39%	99.98%	100.00%	-
EPS	27.50	28.80	28.60	30.40	21.30	20.93	21.00	19.63%
YoY %	-4.51%	0.70%	-5.92%	42.72%	1.77%	-0.33%	-	-
Horiz. %	130.95%	137.14%	136.19%	144.76%	101.43%	99.67%	100.00%	-
DPS	26.00	17.33	26.00	0.00	20.00	12.67	19.00	23.18%
YoY %	50.03%	-33.35%	0.00%	0.00%	57.85%	-33.32%	-	-
Horiz. %	136.84%	91.21%	136.84%	0.00%	105.26%	66.68%	100.00%	-
NAPS	1.62	1.56	1.63	1.67	1.60	1.52	1.58	1.67%
YoY %	3.85%	-4.29%	-2.40%	4.37%	5.26%	-3.80%	-	-
Horiz. %	102.53%	98.73%	103.16%	105.70%	101.27%	96.20%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 532,763
RPS	51.91	53.46	53.67	57.39	44.61	42.69	42.60	14.04%
YoY %	-2.90%	-0.39%	-6.48%	28.65%	4.50%	0.21%	-	-
Horiz. %	121.85%	125.49%	125.99%	134.72%	104.72%	100.21%	100.00%	-
EPS	18.06	18.92	18.83	20.01	13.97	13.72	13.73	19.99%
YoY %	-4.55%	0.48%	-5.90%	43.24%	1.82%	-0.07%	-	-
Horiz. %	131.54%	137.80%	137.14%	145.74%	101.75%	99.93%	100.00%	-
DPS	17.07	11.39	17.12	0.00	13.12	8.30	12.42	23.54%
YoY %	49.87%	-33.47%	0.00%	0.00%	58.07%	-33.17%	-	-
Horiz. %	137.44%	91.71%	137.84%	0.00%	105.64%	66.83%	100.00%	-
NAPS	1.0639	1.0247	1.0733	1.0994	1.0492	0.996	1.0328	1.99%
YoY %	3.83%	-4.53%	-2.37%	4.78%	5.34%	-3.56%	-	-
Horiz. %	103.01%	99.22%	103.92%	106.45%	101.59%	96.44%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	-
Price	6.70	6.12	7.74	8.33	7.80	8.13	7.04	-
P/RPS	8.48	7.52	9.50	9.56	11.47	12.48	10.80	-14.85%
YoY %	12.77%	-20.84%	-0.63%	-16.65%	-8.09%	15.56%	-	-
Horiz. %	78.52%	69.63%	87.96%	88.52%	106.20%	115.56%	100.00%	-
P/EPS	24.36	21.25	27.06	27.40	36.62	38.84	33.52	-19.12%
YoY %	14.64%	-21.47%	-1.24%	-25.18%	-5.72%	15.87%	-	-
Horiz. %	72.67%	63.39%	80.73%	81.74%	109.25%	115.87%	100.00%	-
EY	4.10	4.71	3.70	3.65	2.73	2.57	2.98	23.63%
YoY %	-12.95%	27.30%	1.37%	33.70%	6.23%	-13.76%	-	-
Horiz. %	137.58%	158.05%	124.16%	122.48%	91.61%	86.24%	100.00%	-
DY	3.88	2.83	3.36	0.00	2.56	1.56	2.70	27.25%
YoY %	37.10%	-15.77%	0.00%	0.00%	64.10%	-42.22%	-	-
Horiz. %	143.70%	104.81%	124.44%	0.00%	94.81%	57.78%	100.00%	-
P/NAPS	4.14	3.92	4.75	4.99	4.88	5.35	4.46	-4.82%
YoY %	5.61%	-17.47%	-4.81%	2.25%	-8.79%	19.96%	-	-
Horiz. %	92.83%	87.89%	106.50%	111.88%	109.42%	119.96%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	09/02/12	19/10/11	19/07/11	19/04/11	27/01/11	19/10/10	16/07/10	-
Price	7.52	6.41	7.63	7.93	8.37	8.35	7.02	-
P/RPS	9.51	7.88	9.36	9.10	12.30	12.82	10.77	-7.93%
YoY %	20.69%	-15.81%	2.86%	-26.02%	-4.06%	19.03%	-	-
Horiz. %	88.30%	73.17%	86.91%	84.49%	114.21%	119.03%	100.00%	-
P/EPS	27.35	22.26	26.68	26.09	39.30	39.89	33.43	-12.49%
YoY %	22.87%	-16.57%	2.26%	-33.61%	-1.48%	19.32%	-	-
Horiz. %	81.81%	66.59%	79.81%	78.04%	117.56%	119.32%	100.00%	-
EY	3.66	4.49	3.75	3.83	2.54	2.51	2.99	14.38%
YoY %	-18.49%	19.73%	-2.09%	50.79%	1.20%	-16.05%	-	-
Horiz. %	122.41%	150.17%	125.42%	128.09%	84.95%	83.95%	100.00%	-
DY	3.46	2.70	3.41	0.00	2.39	1.52	2.71	17.63%
YoY %	28.15%	-20.82%	0.00%	0.00%	57.24%	-43.91%	-	-
Horiz. %	127.68%	99.63%	125.83%	0.00%	88.19%	56.09%	100.00%	-
P/NAPS	4.64	4.11	4.68	4.75	5.23	5.49	4.44	2.97%
YoY %	12.90%	-12.18%	-1.47%	-9.18%	-4.74%	23.65%	-	-
Horiz. %	104.50%	92.57%	105.41%	106.98%	117.79%	123.65%	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