[BURSA] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[BURSA] BURSA MALAYSIA BHD
Announcement Date
27-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 35.78%
YoY- -36.35%
Quarter Report
Latest QR
Upcoming QR
BURSA's Result
BURSA's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 324,473 217,164 116,108 361,049 259,140 172,375 88,109 138.28%
PBT 161,804 107,617 58,196 163,754 116,949 78,156 39,567 155.50%
Tax -43,372 -28,703 -16,300 -48,113 -31,106 -20,703 -10,526 156.79%
NP 118,432 78,914 41,896 115,641 85,843 57,453 29,041 155.03%
-
NP to SH 114,823 76,204 40,490 113,041 83,256 55,549 28,051 155.67%
-
Tax Rate 26.81% 26.67% 28.01% 29.38% 26.60% 26.49% 26.60% -
Total Cost 206,041 138,250 74,212 245,408 173,297 114,922 59,068 129.82%
-
Net Worth 829,277 868,619 889,714 849,134 806,045 835,880 867,993 -2.99%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 69,106 69,276 - 106,141 50,377 50,258 - -
Div Payout % 60.19% 90.91% - 93.90% 60.51% 90.48% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 829,277 868,619 889,714 849,134 806,045 835,880 867,993 -2.99%
NOSH 531,587 532,895 532,763 530,708 530,293 529,038 529,264 0.29%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 36.50% 36.34% 36.08% 32.03% 33.13% 33.33% 32.96% -
ROE 13.85% 8.77% 4.55% 13.31% 10.33% 6.65% 3.23% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 61.04 40.75 21.79 68.03 48.87 32.58 16.65 137.56%
EPS 21.60 14.30 7.60 21.30 15.70 10.50 5.30 154.92%
DPS 13.00 13.00 0.00 20.00 9.50 9.50 0.00 -
NAPS 1.56 1.63 1.67 1.60 1.52 1.58 1.64 -3.27%
Adjusted Per Share Value based on latest NOSH - 531,875
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 40.09 26.83 14.35 44.61 32.02 21.30 10.89 138.22%
EPS 14.19 9.42 5.00 13.97 10.29 6.86 3.47 155.50%
DPS 8.54 8.56 0.00 13.12 6.22 6.21 0.00 -
NAPS 1.0247 1.0733 1.0994 1.0492 0.996 1.0328 1.0725 -2.99%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 6.12 7.74 8.33 7.80 8.13 7.04 7.86 -
P/RPS 10.03 18.99 38.22 11.47 16.64 21.61 47.21 -64.36%
P/EPS 28.33 54.13 109.61 36.62 51.78 67.05 148.30 -66.79%
EY 3.53 1.85 0.91 2.73 1.93 1.49 0.67 202.47%
DY 2.12 1.68 0.00 2.56 1.17 1.35 0.00 -
P/NAPS 3.92 4.75 4.99 4.88 5.35 4.46 4.79 -12.49%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 19/10/11 19/07/11 19/04/11 27/01/11 19/10/10 16/07/10 20/04/10 -
Price 6.41 7.63 7.93 8.37 8.35 7.02 7.60 -
P/RPS 10.50 18.72 36.39 12.30 17.09 21.55 45.65 -62.42%
P/EPS 29.68 53.36 104.34 39.30 53.18 66.86 143.40 -64.97%
EY 3.37 1.87 0.96 2.54 1.88 1.50 0.70 184.84%
DY 2.03 1.70 0.00 2.39 1.14 1.35 0.00 -
P/NAPS 4.11 4.68 4.75 5.23 5.49 4.44 4.63 -7.62%

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