[BURSA] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[BURSA] BURSA MALAYSIA BHD
Announcement Date
19-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 46.58%
YoY- 0.01%
Quarter Report
Latest QR
Upcoming QR
BURSA's Result
BURSA's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 240,787 110,435 424,587 320,354 215,241 109,864 420,142 -31.02%
PBT 132,824 55,544 215,339 165,269 111,294 57,698 206,113 -25.41%
Tax -36,044 -15,158 -58,453 -45,780 -29,873 -15,651 -54,779 -24.36%
NP 96,780 40,386 156,886 119,489 81,421 42,047 151,334 -25.79%
-
NP to SH 93,024 38,200 150,598 114,840 78,346 40,613 146,160 -26.02%
-
Tax Rate 27.14% 27.29% 27.14% 27.70% 26.84% 27.13% 26.58% -
Total Cost 144,007 70,049 267,701 200,865 133,820 67,817 268,808 -34.06%
-
Net Worth 914,293 907,250 855,604 844,231 877,565 905,367 861,015 4.08%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 191,363 - 143,486 - 71,800 - 138,187 24.26%
Div Payout % 205.71% - 95.28% - 91.65% - 94.55% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 914,293 907,250 855,604 844,231 877,565 905,367 861,015 4.08%
NOSH 531,565 530,555 531,431 530,963 531,858 529,454 531,490 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 40.19% 36.57% 36.95% 37.30% 37.83% 38.27% 36.02% -
ROE 10.17% 4.21% 17.60% 13.60% 8.93% 4.49% 16.98% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 45.30 20.81 79.89 60.33 40.47 20.75 79.05 -31.03%
EPS 17.50 7.20 28.30 21.60 14.70 7.60 27.50 -26.03%
DPS 36.00 0.00 27.00 0.00 13.50 0.00 26.00 24.25%
NAPS 1.72 1.71 1.61 1.59 1.65 1.71 1.62 4.07%
Adjusted Per Share Value based on latest NOSH - 529,071
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 29.75 13.65 52.46 39.58 26.60 13.58 51.91 -31.02%
EPS 11.49 4.72 18.61 14.19 9.68 5.02 18.06 -26.04%
DPS 23.65 0.00 17.73 0.00 8.87 0.00 17.07 24.30%
NAPS 1.1297 1.121 1.0572 1.0432 1.0844 1.1187 1.0639 4.08%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 7.56 6.95 6.22 6.15 6.18 7.38 6.70 -
P/RPS 16.69 33.39 7.79 10.19 15.27 35.57 8.48 57.11%
P/EPS 43.20 96.53 21.95 28.43 41.95 96.21 24.36 46.56%
EY 2.31 1.04 4.56 3.52 2.38 1.04 4.10 -31.80%
DY 4.76 0.00 4.34 0.00 2.18 0.00 3.88 14.61%
P/NAPS 4.40 4.06 3.86 3.87 3.75 4.32 4.14 4.14%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 18/07/13 18/04/13 31/01/13 19/10/12 18/07/12 19/04/12 09/02/12 -
Price 8.17 7.18 6.62 6.39 6.51 6.97 7.52 -
P/RPS 18.04 34.49 8.29 10.59 16.09 33.59 9.51 53.29%
P/EPS 46.69 99.72 23.36 29.54 44.19 90.86 27.35 42.88%
EY 2.14 1.00 4.28 3.38 2.26 1.10 3.66 -30.09%
DY 4.41 0.00 4.08 0.00 2.07 0.00 3.46 17.57%
P/NAPS 4.75 4.20 4.11 4.02 3.95 4.08 4.64 1.57%

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