[BURSA] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[BURSA] BURSA MALAYSIA BHD
Announcement Date
29-Oct-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 38.0%
YoY- 6.38%
Quarter Report
Latest QR
Upcoming QR
BURSA's Result
BURSA's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 317,185 165,298 767,537 602,356 428,373 232,275 798,973 -46.07%
PBT 173,696 92,634 478,444 388,797 282,054 162,773 506,637 -51.11%
Tax -46,259 -24,668 -123,190 -98,496 -71,693 -41,381 -128,890 -49.59%
NP 127,437 67,966 355,254 290,301 210,361 121,392 377,747 -51.63%
-
NP to SH 127,437 67,966 355,254 290,301 210,361 121,392 377,747 -51.63%
-
Tax Rate 26.63% 26.63% 25.75% 25.33% 25.42% 25.42% 25.44% -
Total Cost 189,748 97,332 412,283 312,055 218,012 110,883 421,226 -41.32%
-
Net Worth 809,299 744,555 817,392 744,555 865,924 768,077 897,438 -6.67%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 121,394 - 331,812 - 194,226 - 412,336 -55.84%
Div Payout % 95.26% - 93.40% - 92.33% - 109.16% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 809,299 744,555 817,392 744,555 865,924 768,077 897,438 -6.67%
NOSH 809,299 809,299 809,299 809,299 809,299 809,026 809,026 0.02%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 40.18% 41.12% 46.28% 48.19% 49.11% 52.26% 47.28% -
ROE 15.75% 9.13% 43.46% 38.99% 24.29% 15.80% 42.09% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 39.19 20.42 94.84 74.43 52.93 28.73 98.82 -46.11%
EPS 15.70 8.40 43.90 35.90 26.00 15.00 46.70 -51.74%
DPS 15.00 0.00 41.00 0.00 24.00 0.00 51.00 -55.87%
NAPS 1.00 0.92 1.01 0.92 1.07 0.95 1.11 -6.73%
Adjusted Per Share Value based on latest NOSH - 809,299
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 39.19 20.42 94.84 74.43 52.93 28.70 98.72 -46.07%
EPS 15.70 8.40 43.90 35.90 25.99 15.00 46.68 -51.73%
DPS 15.00 0.00 41.00 0.00 24.00 0.00 50.95 -55.84%
NAPS 1.00 0.92 1.01 0.92 1.07 0.9491 1.1089 -6.67%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 6.63 7.07 6.55 7.38 7.93 8.95 8.30 -
P/RPS 16.92 34.61 6.91 9.92 14.98 31.15 8.40 59.69%
P/EPS 42.10 84.19 14.92 20.57 30.51 59.61 17.76 78.06%
EY 2.38 1.19 6.70 4.86 3.28 1.68 5.63 -43.76%
DY 2.26 0.00 6.26 0.00 3.03 0.00 6.14 -48.73%
P/NAPS 6.63 7.68 6.49 8.02 7.41 9.42 7.48 -7.74%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 28/07/22 28/04/22 28/01/22 29/10/21 28/07/21 27/04/21 02/02/21 -
Price 6.43 6.95 6.18 7.51 7.60 8.52 9.35 -
P/RPS 16.41 34.03 6.52 10.09 14.36 29.66 9.46 44.51%
P/EPS 40.83 82.76 14.08 20.94 29.24 56.75 20.01 61.08%
EY 2.45 1.21 7.10 4.78 3.42 1.76 5.00 -37.92%
DY 2.33 0.00 6.63 0.00 3.16 0.00 5.45 -43.33%
P/NAPS 6.43 7.55 6.12 8.16 7.10 8.97 8.42 -16.49%

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