[BURSA] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[BURSA] BURSA MALAYSIA BHD
Announcement Date
20-Oct-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 57.7%
YoY- 4.2%
Quarter Report
Latest QR
Upcoming QR
BURSA's Result
BURSA's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 254,113 127,094 503,756 375,276 246,318 123,167 474,994 -34.17%
PBT 136,333 66,850 271,759 202,346 128,728 62,928 245,580 -32.52%
Tax -36,131 -17,691 -67,737 -52,884 -33,921 -16,032 -66,195 -33.28%
NP 100,202 49,159 204,022 149,462 94,807 46,896 179,385 -32.24%
-
NP to SH 96,544 47,055 198,226 145,087 91,999 45,148 173,075 -32.30%
-
Tax Rate 26.50% 26.46% 24.93% 26.14% 26.35% 25.48% 26.95% -
Total Cost 153,911 77,935 299,734 225,814 151,511 76,271 295,609 -35.35%
-
Net Worth 768,084 721,866 746,011 672,094 797,679 764,860 809,458 -3.44%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 88,009 - 287,747 - 191,443 - 276,919 -53.52%
Div Payout % 91.16% - 145.16% - 208.09% - 160.00% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 768,084 721,866 746,011 672,094 797,679 764,860 809,458 -3.44%
NOSH 533,392 534,715 532,865 533,408 531,786 531,152 532,538 0.10%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 39.43% 38.68% 40.50% 39.83% 38.49% 38.08% 37.77% -
ROE 12.57% 6.52% 26.57% 21.59% 11.53% 5.90% 21.38% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 47.64 23.77 94.54 70.35 46.32 23.19 89.19 -34.24%
EPS 18.10 8.80 37.20 27.20 17.30 8.50 32.50 -32.38%
DPS 16.50 0.00 54.00 0.00 36.00 0.00 52.00 -53.57%
NAPS 1.44 1.35 1.40 1.26 1.50 1.44 1.52 -3.54%
Adjusted Per Share Value based on latest NOSH - 530,880
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 31.40 15.70 62.25 46.37 30.44 15.22 58.69 -34.17%
EPS 11.93 5.81 24.49 17.93 11.37 5.58 21.39 -32.31%
DPS 10.87 0.00 35.56 0.00 23.66 0.00 34.22 -53.54%
NAPS 0.9491 0.892 0.9218 0.8305 0.9856 0.9451 1.0002 -3.44%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 8.14 8.58 8.10 8.06 7.76 7.55 8.23 -
P/RPS 17.09 36.10 8.57 11.46 16.75 32.56 9.23 50.95%
P/EPS 44.97 97.50 21.77 29.63 44.86 88.82 25.32 46.81%
EY 2.22 1.03 4.59 3.37 2.23 1.13 3.95 -31.96%
DY 2.03 0.00 6.67 0.00 4.64 0.00 6.32 -53.19%
P/NAPS 5.65 6.36 5.79 6.40 5.17 5.24 5.41 2.94%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 15/07/15 22/04/15 29/01/15 20/10/14 17/07/14 17/04/14 29/01/14 -
Price 8.10 8.75 8.21 7.90 8.19 7.60 7.78 -
P/RPS 17.00 36.81 8.68 11.23 17.68 32.77 8.72 56.24%
P/EPS 44.75 99.43 22.07 29.04 47.34 89.41 23.94 51.91%
EY 2.23 1.01 4.53 3.44 2.11 1.12 4.18 -34.29%
DY 2.04 0.00 6.58 0.00 4.40 0.00 6.68 -54.74%
P/NAPS 5.63 6.48 5.86 6.27 5.46 5.28 5.12 6.55%

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