[BURSA] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[BURSA] BURSA MALAYSIA BHD
Announcement Date
31-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 31.14%
YoY- 3.04%
Quarter Report
Latest QR
Upcoming QR
BURSA's Result
BURSA's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 361,067 240,787 110,435 424,587 320,354 215,241 109,864 120.88%
PBT 197,280 132,824 55,544 215,339 165,269 111,294 57,698 126.78%
Tax -52,837 -36,044 -15,158 -58,453 -45,780 -29,873 -15,651 124.87%
NP 144,443 96,780 40,386 156,886 119,489 81,421 42,047 127.50%
-
NP to SH 139,233 93,024 38,200 150,598 114,840 78,346 40,613 127.19%
-
Tax Rate 26.78% 27.14% 27.29% 27.14% 27.70% 26.84% 27.13% -
Total Cost 216,624 144,007 70,049 267,701 200,865 133,820 67,817 116.73%
-
Net Worth 770,564 914,293 907,250 855,604 844,231 877,565 905,367 -10.18%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 191,363 - 143,486 - 71,800 - -
Div Payout % - 205.71% - 95.28% - 91.65% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 770,564 914,293 907,250 855,604 844,231 877,565 905,367 -10.18%
NOSH 531,423 531,565 530,555 531,431 530,963 531,858 529,454 0.24%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 40.00% 40.19% 36.57% 36.95% 37.30% 37.83% 38.27% -
ROE 18.07% 10.17% 4.21% 17.60% 13.60% 8.93% 4.49% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 67.94 45.30 20.81 79.89 60.33 40.47 20.75 120.33%
EPS 26.20 17.50 7.20 28.30 21.60 14.70 7.60 128.03%
DPS 0.00 36.00 0.00 27.00 0.00 13.50 0.00 -
NAPS 1.45 1.72 1.71 1.61 1.59 1.65 1.71 -10.40%
Adjusted Per Share Value based on latest NOSH - 532,955
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 44.61 29.75 13.65 52.46 39.58 26.60 13.58 120.82%
EPS 17.20 11.49 4.72 18.61 14.19 9.68 5.02 127.10%
DPS 0.00 23.65 0.00 17.73 0.00 8.87 0.00 -
NAPS 0.9521 1.1297 1.121 1.0572 1.0432 1.0844 1.1187 -10.18%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 7.40 7.56 6.95 6.22 6.15 6.18 7.38 -
P/RPS 10.89 16.69 33.39 7.79 10.19 15.27 35.57 -54.54%
P/EPS 28.24 43.20 96.53 21.95 28.43 41.95 96.21 -55.80%
EY 3.54 2.31 1.04 4.56 3.52 2.38 1.04 126.11%
DY 0.00 4.76 0.00 4.34 0.00 2.18 0.00 -
P/NAPS 5.10 4.40 4.06 3.86 3.87 3.75 4.32 11.68%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 23/10/13 18/07/13 18/04/13 31/01/13 19/10/12 18/07/12 19/04/12 -
Price 7.96 8.17 7.18 6.62 6.39 6.51 6.97 -
P/RPS 11.72 18.04 34.49 8.29 10.59 16.09 33.59 -50.40%
P/EPS 30.38 46.69 99.72 23.36 29.54 44.19 90.86 -51.79%
EY 3.29 2.14 1.00 4.28 3.38 2.26 1.10 107.44%
DY 0.00 4.41 0.00 4.08 0.00 2.07 0.00 -
P/NAPS 5.49 4.75 4.20 4.11 4.02 3.95 4.08 21.86%

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