[BURSA] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[BURSA] BURSA MALAYSIA BHD
Announcement Date
28-Jan-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 22.37%
YoY- -5.95%
Quarter Report
Latest QR
Upcoming QR
BURSA's Result
BURSA's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 457,544 317,185 165,298 767,537 602,356 428,373 232,275 57.07%
PBT 242,396 173,696 92,634 478,444 388,797 282,054 162,773 30.37%
Tax -64,830 -46,259 -24,668 -123,190 -98,496 -71,693 -41,381 34.85%
NP 177,566 127,437 67,966 355,254 290,301 210,361 121,392 28.82%
-
NP to SH 177,566 127,437 67,966 355,254 290,301 210,361 121,392 28.82%
-
Tax Rate 26.75% 26.63% 26.63% 25.75% 25.33% 25.42% 25.42% -
Total Cost 279,978 189,748 97,332 412,283 312,055 218,012 110,883 85.32%
-
Net Worth 736,462 809,299 744,555 817,392 744,555 865,924 768,077 -2.76%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - 121,394 - 331,812 - 194,226 - -
Div Payout % - 95.26% - 93.40% - 92.33% - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 736,462 809,299 744,555 817,392 744,555 865,924 768,077 -2.76%
NOSH 809,299 809,299 809,299 809,299 809,299 809,299 809,026 0.02%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 38.81% 40.18% 41.12% 46.28% 48.19% 49.11% 52.26% -
ROE 24.11% 15.75% 9.13% 43.46% 38.99% 24.29% 15.80% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 56.54 39.19 20.42 94.84 74.43 52.93 28.73 56.97%
EPS 21.90 15.70 8.40 43.90 35.90 26.00 15.00 28.66%
DPS 0.00 15.00 0.00 41.00 0.00 24.00 0.00 -
NAPS 0.91 1.00 0.92 1.01 0.92 1.07 0.95 -2.82%
Adjusted Per Share Value based on latest NOSH - 809,299
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 56.54 39.19 20.42 94.84 74.43 52.93 28.70 57.08%
EPS 21.90 15.70 8.40 43.90 35.90 25.99 15.00 28.66%
DPS 0.00 15.00 0.00 41.00 0.00 24.00 0.00 -
NAPS 0.91 1.00 0.92 1.01 0.92 1.07 0.9491 -2.76%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 6.21 6.63 7.07 6.55 7.38 7.93 8.95 -
P/RPS 10.98 16.92 34.61 6.91 9.92 14.98 31.15 -50.06%
P/EPS 28.30 42.10 84.19 14.92 20.57 30.51 59.61 -39.11%
EY 3.53 2.38 1.19 6.70 4.86 3.28 1.68 63.97%
DY 0.00 2.26 0.00 6.26 0.00 3.03 0.00 -
P/NAPS 6.82 6.63 7.68 6.49 8.02 7.41 9.42 -19.35%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 31/10/22 28/07/22 28/04/22 28/01/22 29/10/21 28/07/21 27/04/21 -
Price 6.45 6.43 6.95 6.18 7.51 7.60 8.52 -
P/RPS 11.41 16.41 34.03 6.52 10.09 14.36 29.66 -47.07%
P/EPS 29.40 40.83 82.76 14.08 20.94 29.24 56.75 -35.47%
EY 3.40 2.45 1.21 7.10 4.78 3.42 1.76 55.04%
DY 0.00 2.33 0.00 6.63 0.00 3.16 0.00 -
P/NAPS 7.09 6.43 7.55 6.12 8.16 7.10 8.97 -14.50%

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