[BURSA] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock

[BURSA] BURSA MALAYSIA BHD

Announcement Date

19-Oct-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

30-Sep-2011 [#3]

Profit Trend

QoQ- 50.68%

YoY- 37.92%

Quarter Report

QuarterlyReport-30September2011.pdf

Latest QR

Upcoming QR

BURSA's Result

BURSA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Cumulative Result
Revenue	215,241	109,864	420,142	324,473	217,164	116,108	361,049	-29.18%
YoY %	95.92%	-73.85%	29.48%	49.41%	87.04%	-67.84%	-	-
Horiz. %	59.62%	30.43%	116.37%	89.87%	60.15%	32.16%	100.00%	-
PBT	111,294	57,698	206,113	161,804	107,617	58,196	163,754	-22.71%
YoY %	92.89%	-72.01%	27.38%	50.35%	84.92%	-64.46%	-	-
Horiz. %	67.96%	35.23%	125.87%	98.81%	65.72%	35.54%	100.00%	-
Tax	-29,873	-15,651	-54,779	-43,372	-28,703	-16,300	-48,113	-27.24%
YoY %	-90.87%	71.43%	-26.30%	-51.11%	-76.09%	66.12%	-	-
Horiz. %	62.09%	32.53%	113.85%	90.15%	59.66%	33.88%	100.00%	-
NP	81,421	42,047	151,334	118,432	78,914	41,896	115,641	-20.87%
YoY %	93.64%	-72.22%	27.78%	50.08%	88.36%	-63.77%	-	-
Horiz. %	70.41%	36.36%	130.87%	102.41%	68.24%	36.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	78,346	40,613	146,160	114,823	76,204	40,490	113,041	-21.70%
YoY %	92.91%	-72.21%	27.29%	50.68%	88.20%	-64.18%	-	-
Horiz. %	69.31%	35.93%	129.30%	101.58%	67.41%	35.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.84%	27.13%	26.58%	26.81%	26.67%	28.01%	29.38%	-
YoY %	-1.07%	2.07%	-0.86%	0.52%	-4.78%	-4.66%	-	-
Horiz. %	91.35%	92.34%	90.47%	91.25%	90.78%	95.34%	100.00%	-
Total Cost	133,820	67,817	268,808	206,041	138,250	74,212	245,408	-33.27%
YoY %	97.33%	-74.77%	30.46%	49.04%	86.29%	-69.76%	-	-
Horiz. %	54.53%	27.63%	109.54%	83.96%	56.33%	30.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	877,565	905,367	861,015	829,277	868,619	889,714	849,134	2.22%
YoY %	-3.07%	5.15%	3.83%	-4.53%	-2.37%	4.78%	-	-
Horiz. %	103.35%	106.62%	101.40%	97.66%	102.29%	104.78%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Dividend
Div	71,800	-	138,187	69,106	69,276	-	106,141	-22.95%
YoY %	0.00%	-	99.96%	-0.25%	0.00%	-	-	-
Horiz. %	67.65%	-	130.19%	65.11%	65.27%	-	100.00%	-
Div Payout %	91.65%	-	94.55%	60.19%	90.91%	-	93.90%	-
YoY %	0.00%	-	57.09%	-33.79%	0.00%	-	-	-
Horiz. %	97.60%	-	100.69%	64.10%	96.82%	-	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Equity
Net Worth	877,565	905,367	861,015	829,277	868,619	889,714	849,134	2.22%
YoY %	-3.07%	5.15%	3.83%	-4.53%	-2.37%	4.78%	-	-
Horiz. %	103.35%	106.62%	101.40%	97.66%	102.29%	104.78%	100.00%	-
NOSH	531,858	529,454	531,490	531,587	532,895	532,763	530,708	0.14%
YoY %	0.45%	-0.38%	-0.02%	-0.25%	0.02%	0.39%	-	-
Horiz. %	100.22%	99.76%	100.15%	100.17%	100.41%	100.39%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Ratio Analysis
NP Margin	37.83%	38.27%	36.02%	36.50%	36.34%	36.08%	32.03%	-
YoY %	-1.15%	6.25%	-1.32%	0.44%	0.72%	12.64%	-	-
Horiz. %	118.11%	119.48%	112.46%	113.96%	113.46%	112.64%	100.00%	-
ROE	8.93%	4.49%	16.98%	13.85%	8.77%	4.55%	13.31%	-
YoY %	98.89%	-73.56%	22.60%	57.92%	92.75%	-65.82%	-	-
Horiz. %	67.09%	33.73%	127.57%	104.06%	65.89%	34.18%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Per Share
RPS	40.47	20.75	79.05	61.04	40.75	21.79	68.03	-29.28%
YoY %	95.04%	-73.75%	29.51%	49.79%	87.01%	-67.97%	-	-
Horiz. %	59.49%	30.50%	116.20%	89.73%	59.90%	32.03%	100.00%	-
EPS	14.70	7.60	27.50	21.60	14.30	7.60	21.30	-21.92%
YoY %	93.42%	-72.36%	27.31%	51.05%	88.16%	-64.32%	-	-
Horiz. %	69.01%	35.68%	129.11%	101.41%	67.14%	35.68%	100.00%	-
DPS	13.50	0.00	26.00	13.00	13.00	0.00	20.00	-23.06%
YoY %	0.00%	0.00%	100.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	67.50%	0.00%	130.00%	65.00%	65.00%	0.00%	100.00%	-
NAPS	1.65	1.71	1.62	1.56	1.63	1.67	1.60	2.07%
YoY %	-3.51%	5.56%	3.85%	-4.29%	-2.40%	4.37%	-	-
Horiz. %	103.12%	106.87%	101.25%	97.50%	101.87%	104.38%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Adjusted Per Share Value based on latest NOSH - 529,027
RPS	26.60	13.58	51.91	40.09	26.83	14.35	44.61	-29.17%
YoY %	95.88%	-73.84%	29.48%	49.42%	86.97%	-67.83%	-	-
Horiz. %	59.63%	30.44%	116.36%	89.87%	60.14%	32.17%	100.00%	-
EPS	9.68	5.02	18.06	14.19	9.42	5.00	13.97	-21.71%
YoY %	92.83%	-72.20%	27.27%	50.64%	88.40%	-64.21%	-	-
Horiz. %	69.29%	35.93%	129.28%	101.57%	67.43%	35.79%	100.00%	-
DPS	8.87	0.00	17.07	8.54	8.56	0.00	13.12	-22.98%
YoY %	0.00%	0.00%	99.88%	-0.23%	0.00%	0.00%	-	-
Horiz. %	67.61%	0.00%	130.11%	65.09%	65.24%	0.00%	100.00%	-
NAPS	1.0844	1.1187	1.0639	1.0247	1.0733	1.0994	1.0492	2.22%
YoY %	-3.07%	5.15%	3.83%	-4.53%	-2.37%	4.78%	-	-
Horiz. %	103.35%	106.62%	101.40%	97.66%	102.30%	104.78%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	-
Price	6.18	7.38	6.70	6.12	7.74	8.33	7.80	-
P/RPS	15.27	35.57	8.48	10.03	18.99	38.22	11.47	21.03%
YoY %	-57.07%	319.46%	-15.45%	-47.18%	-50.31%	233.22%	-	-
Horiz. %	133.13%	310.11%	73.93%	87.45%	165.56%	333.22%	100.00%	-
P/EPS	41.95	96.21	24.36	28.33	54.13	109.61	36.62	9.49%
YoY %	-56.40%	294.95%	-14.01%	-47.66%	-50.62%	199.32%	-	-
Horiz. %	114.55%	262.73%	66.52%	77.36%	147.82%	299.32%	100.00%	-
EY	2.38	1.04	4.10	3.53	1.85	0.91	2.73	-8.74%
YoY %	128.85%	-74.63%	16.15%	90.81%	103.30%	-66.67%	-	-
Horiz. %	87.18%	38.10%	150.18%	129.30%	67.77%	33.33%	100.00%	-
DY	2.18	0.00	3.88	2.12	1.68	0.00	2.56	-10.16%
YoY %	0.00%	0.00%	83.02%	26.19%	0.00%	0.00%	-	-
Horiz. %	85.16%	0.00%	151.56%	82.81%	65.62%	0.00%	100.00%	-
P/NAPS	3.75	4.32	4.14	3.92	4.75	4.99	4.88	-16.11%
YoY %	-13.19%	4.35%	5.61%	-17.47%	-4.81%	2.25%	-	-
Horiz. %	76.84%	88.52%	84.84%	80.33%	97.34%	102.25%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Price Multiplier on Announcement Date
Date	18/07/12	19/04/12	09/02/12	19/10/11	19/07/11	19/04/11	27/01/11	-
Price	6.51	6.97	7.52	6.41	7.63	7.93	8.37	-
P/RPS	16.09	33.59	9.51	10.50	18.72	36.39	12.30	19.62%
YoY %	-52.10%	253.21%	-9.43%	-43.91%	-48.56%	195.85%	-	-
Horiz. %	130.81%	273.09%	77.32%	85.37%	152.20%	295.85%	100.00%	-
P/EPS	44.19	90.86	27.35	29.68	53.36	104.34	39.30	8.13%
YoY %	-51.36%	232.21%	-7.85%	-44.38%	-48.86%	165.50%	-	-
Horiz. %	112.44%	231.20%	69.59%	75.52%	135.78%	265.50%	100.00%	-
EY	2.26	1.10	3.66	3.37	1.87	0.96	2.54	-7.49%
YoY %	105.45%	-69.95%	8.61%	80.21%	94.79%	-62.20%	-	-
Horiz. %	88.98%	43.31%	144.09%	132.68%	73.62%	37.80%	100.00%	-
DY	2.07	0.00	3.46	2.03	1.70	0.00	2.39	-9.14%
YoY %	0.00%	0.00%	70.44%	19.41%	0.00%	0.00%	-	-
Horiz. %	86.61%	0.00%	144.77%	84.94%	71.13%	0.00%	100.00%	-
P/NAPS	3.95	4.08	4.64	4.11	4.68	4.75	5.23	-17.08%
YoY %	-3.19%	-12.07%	12.90%	-12.18%	-1.47%	-9.18%	-	-
Horiz. %	75.53%	78.01%	88.72%	78.59%	89.48%	90.82%	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