[BURSA] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[BURSA] BURSA MALAYSIA BHD
Announcement Date
29-Jan-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 36.63%
YoY- 14.53%
Quarter Report
Latest QR
Upcoming QR
BURSA's Result
BURSA's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 382,945 254,113 127,094 503,756 375,276 246,318 123,167 112.87%
PBT 208,224 136,333 66,850 271,759 202,346 128,728 62,928 121.89%
Tax -54,397 -36,131 -17,691 -67,737 -52,884 -33,921 -16,032 125.63%
NP 153,827 100,202 49,159 204,022 149,462 94,807 46,896 120.60%
-
NP to SH 148,010 96,544 47,055 198,226 145,087 91,999 45,148 120.52%
-
Tax Rate 26.12% 26.50% 26.46% 24.93% 26.14% 26.35% 25.48% -
Total Cost 229,118 153,911 77,935 299,734 225,814 151,511 76,271 108.05%
-
Net Worth 758,751 768,084 721,866 746,011 672,094 797,679 764,860 -0.53%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - 88,009 - 287,747 - 191,443 - -
Div Payout % - 91.16% - 145.16% - 208.09% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 758,751 768,084 721,866 746,011 672,094 797,679 764,860 -0.53%
NOSH 534,332 533,392 534,715 532,865 533,408 531,786 531,152 0.39%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 40.17% 39.43% 38.68% 40.50% 39.83% 38.49% 38.08% -
ROE 19.51% 12.57% 6.52% 26.57% 21.59% 11.53% 5.90% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 71.67 47.64 23.77 94.54 70.35 46.32 23.19 112.02%
EPS 27.70 18.10 8.80 37.20 27.20 17.30 8.50 119.64%
DPS 0.00 16.50 0.00 54.00 0.00 36.00 0.00 -
NAPS 1.42 1.44 1.35 1.40 1.26 1.50 1.44 -0.92%
Adjusted Per Share Value based on latest NOSH - 531,390
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 47.32 31.40 15.70 62.25 46.37 30.44 15.22 112.87%
EPS 18.29 11.93 5.81 24.49 17.93 11.37 5.58 120.49%
DPS 0.00 10.87 0.00 35.56 0.00 23.66 0.00 -
NAPS 0.9375 0.9491 0.892 0.9218 0.8305 0.9856 0.9451 -0.53%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 8.05 8.14 8.58 8.10 8.06 7.76 7.55 -
P/RPS 11.23 17.09 36.10 8.57 11.46 16.75 32.56 -50.78%
P/EPS 29.06 44.97 97.50 21.77 29.63 44.86 88.82 -52.48%
EY 3.44 2.22 1.03 4.59 3.37 2.23 1.13 109.90%
DY 0.00 2.03 0.00 6.67 0.00 4.64 0.00 -
P/NAPS 5.67 5.65 6.36 5.79 6.40 5.17 5.24 5.39%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 23/10/15 15/07/15 22/04/15 29/01/15 20/10/14 17/07/14 17/04/14 -
Price 8.39 8.10 8.75 8.21 7.90 8.19 7.60 -
P/RPS 11.71 17.00 36.81 8.68 11.23 17.68 32.77 -49.61%
P/EPS 30.29 44.75 99.43 22.07 29.04 47.34 89.41 -51.37%
EY 3.30 2.23 1.01 4.53 3.44 2.11 1.12 105.38%
DY 0.00 2.04 0.00 6.58 0.00 4.40 0.00 -
P/NAPS 5.91 5.63 6.48 5.86 6.27 5.46 5.28 7.79%

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