[BURSA] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock

[BURSA] BURSA MALAYSIA BHD

Announcement Date

17-Apr-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

31-Mar-2009 [#1]

Profit Trend

QoQ- -85.16%

YoY- -63.16%

Quarter Report

QuarterlyReport-31March2009.pdf

Latest QR

Upcoming QR

BURSA's Result

BURSA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Cumulative Result
Revenue	402,417	245,020	158,731	64,152	331,675	260,561	186,928	66.49%
YoY %	64.24%	54.36%	147.43%	-80.66%	27.29%	39.39%	-	-
Horiz. %	215.28%	131.08%	84.92%	34.32%	177.43%	139.39%	100.00%	-
PBT	219,181	113,955	70,170	21,831	145,627	122,491	96,331	72.73%
YoY %	92.34%	62.40%	221.42%	-85.01%	18.89%	27.16%	-	-
Horiz. %	227.53%	118.30%	72.84%	22.66%	151.17%	127.16%	100.00%	-
Tax	-41,443	-32,682	-19,648	-6,331	-41,207	-31,596	-25,621	37.67%
YoY %	-26.81%	-66.34%	-210.35%	84.64%	-30.42%	-23.32%	-	-
Horiz. %	161.75%	127.56%	76.69%	24.71%	160.83%	123.32%	100.00%	-
NP	177,738	81,273	50,522	15,500	104,420	90,895	70,710	84.55%
YoY %	118.69%	60.87%	225.95%	-85.16%	14.88%	28.55%	-	-
Horiz. %	251.36%	114.94%	71.45%	21.92%	147.67%	128.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	177,588	81,273	50,522	15,500	104,420	90,895	70,710	84.45%
YoY %	118.51%	60.87%	225.95%	-85.16%	14.88%	28.55%	-	-
Horiz. %	251.15%	114.94%	71.45%	21.92%	147.67%	128.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.91%	28.68%	28.00%	29.00%	28.30%	25.79%	26.60%	-
YoY %	-34.07%	2.43%	-3.45%	2.47%	9.73%	-3.05%	-	-
Horiz. %	71.09%	107.82%	105.26%	109.02%	106.39%	96.95%	100.00%	-
Total Cost	224,679	163,747	108,209	48,652	227,255	169,666	116,218	55.00%
YoY %	37.21%	51.32%	122.41%	-78.59%	33.94%	45.99%	-	-
Horiz. %	193.33%	140.90%	93.11%	41.86%	195.54%	145.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	837,878	738,845	752,567	758,965	729,365	719,804	759,477	6.74%
YoY %	13.40%	-1.82%	-0.84%	4.06%	1.33%	-5.22%	-	-
Horiz. %	110.32%	97.28%	99.09%	99.93%	96.04%	94.78%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	100,650	53,302	53,153	-	127,507	86,691	86,423	10.66%
YoY %	88.83%	0.28%	0.00%	-	47.08%	0.31%	-	-
Horiz. %	116.46%	61.68%	61.50%	-	147.54%	100.31%	100.00%	-
Div Payout %	56.68%	65.58%	105.21%	-	122.11%	95.38%	122.22%	-
YoY %	-13.57%	-37.67%	0.00%	-	28.02%	-21.96%	-	-
Horiz. %	46.38%	53.66%	86.08%	-	99.91%	78.04%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	837,878	738,845	752,567	758,965	729,365	719,804	759,477	6.74%
YoY %	13.40%	-1.82%	-0.84%	4.06%	1.33%	-5.22%	-	-
Horiz. %	110.32%	97.28%	99.09%	99.93%	96.04%	94.78%	100.00%	-
NOSH	526,967	527,746	526,270	534,482	524,723	525,404	523,777	0.40%
YoY %	-0.15%	0.28%	-1.54%	1.86%	-0.13%	0.31%	-	-
Horiz. %	100.61%	100.76%	100.48%	102.04%	100.18%	100.31%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	44.17%	33.17%	31.83%	24.16%	31.48%	34.88%	37.83%	-
YoY %	33.16%	4.21%	31.75%	-23.25%	-9.75%	-7.80%	-	-
Horiz. %	116.76%	87.68%	84.14%	63.86%	83.21%	92.20%	100.00%	-
ROE	21.19%	11.00%	6.71%	2.04%	14.32%	12.63%	9.31%	-
YoY %	92.64%	63.93%	228.92%	-85.75%	13.38%	35.66%	-	-
Horiz. %	227.60%	118.15%	72.07%	21.91%	153.81%	135.66%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	76.36	46.43	30.16	12.00	63.21	49.59	35.69	65.81%
YoY %	64.46%	53.95%	151.33%	-81.02%	27.47%	38.95%	-	-
Horiz. %	213.95%	130.09%	84.51%	33.62%	177.11%	138.95%	100.00%	-
EPS	33.70	15.40	9.60	2.90	19.90	17.30	13.50	83.71%
YoY %	118.83%	60.42%	231.03%	-85.43%	15.03%	28.15%	-	-
Horiz. %	249.63%	114.07%	71.11%	21.48%	147.41%	128.15%	100.00%	-
DPS	19.10	10.10	10.10	0.00	24.30	16.50	16.50	10.21%
YoY %	89.11%	0.00%	0.00%	0.00%	47.27%	0.00%	-	-
Horiz. %	115.76%	61.21%	61.21%	0.00%	147.27%	100.00%	100.00%	-
NAPS	1.59	1.40	1.43	1.42	1.39	1.37	1.45	6.31%
YoY %	13.57%	-2.10%	0.70%	2.16%	1.46%	-5.52%	-	-
Horiz. %	109.66%	96.55%	98.62%	97.93%	95.86%	94.48%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 534,482
RPS	49.72	30.28	19.61	7.93	40.98	32.20	23.10	66.47%
YoY %	64.20%	54.41%	147.29%	-80.65%	27.27%	39.39%	-	-
Horiz. %	215.24%	131.08%	84.89%	34.33%	177.40%	139.39%	100.00%	-
EPS	21.94	10.04	6.24	1.92	12.90	11.23	8.74	84.39%
YoY %	118.53%	60.90%	225.00%	-85.12%	14.87%	28.49%	-	-
Horiz. %	251.03%	114.87%	71.40%	21.97%	147.60%	128.49%	100.00%	-
DPS	12.44	6.59	6.57	0.00	15.76	10.71	10.68	10.67%
YoY %	88.77%	0.30%	0.00%	0.00%	47.15%	0.28%	-	-
Horiz. %	116.48%	61.70%	61.52%	0.00%	147.57%	100.28%	100.00%	-
NAPS	1.0353	0.9129	0.9299	0.9378	0.9012	0.8894	0.9384	6.75%
YoY %	13.41%	-1.83%	-0.84%	4.06%	1.33%	-5.22%	-	-
Horiz. %	110.33%	97.28%	99.09%	99.94%	96.04%	94.78%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	7.99	8.17	6.90	5.15	5.15	6.35	7.45	-
P/RPS	10.46	17.60	22.88	42.91	8.15	12.80	20.88	-36.84%
YoY %	-40.57%	-23.08%	-46.68%	426.50%	-36.33%	-38.70%	-	-
Horiz. %	50.10%	84.29%	109.58%	205.51%	39.03%	61.30%	100.00%	-
P/EPS	23.71	53.05	71.88	177.59	25.88	36.71	55.19	-42.97%
YoY %	-55.31%	-26.20%	-59.52%	586.21%	-29.50%	-33.48%	-	-
Horiz. %	42.96%	96.12%	130.24%	321.78%	46.89%	66.52%	100.00%	-
EY	4.22	1.88	1.39	0.56	3.86	2.72	1.81	75.55%
YoY %	124.47%	35.25%	148.21%	-85.49%	41.91%	50.28%	-	-
Horiz. %	233.15%	103.87%	76.80%	30.94%	213.26%	150.28%	100.00%	-
DY	2.39	1.24	1.46	0.00	4.72	2.60	2.21	5.34%
YoY %	92.74%	-15.07%	0.00%	0.00%	81.54%	17.65%	-	-
Horiz. %	108.14%	56.11%	66.06%	0.00%	213.57%	117.65%	100.00%	-
P/NAPS	5.03	5.84	4.83	3.63	3.71	4.64	5.14	-1.42%
YoY %	-13.87%	20.91%	33.06%	-2.16%	-20.04%	-9.73%	-	-
Horiz. %	97.86%	113.62%	93.97%	70.62%	72.18%	90.27%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	04/02/10	16/10/09	20/07/09	17/04/09	04/02/09	24/10/08	17/07/08	-
Price	7.71	8.49	7.30	6.20	5.05	5.15	6.55	-
P/RPS	10.10	18.29	24.20	51.66	7.99	10.38	18.35	-32.76%
YoY %	-44.78%	-24.42%	-53.16%	546.56%	-23.03%	-43.43%	-	-
Horiz. %	55.04%	99.67%	131.88%	281.53%	43.54%	56.57%	100.00%	-
P/EPS	22.88	55.13	76.04	213.79	25.38	29.77	48.52	-39.33%
YoY %	-58.50%	-27.50%	-64.43%	742.36%	-14.75%	-38.64%	-	-
Horiz. %	47.16%	113.62%	156.72%	440.62%	52.31%	61.36%	100.00%	-
EY	4.37	1.81	1.32	0.47	3.94	3.36	2.06	64.87%
YoY %	141.44%	37.12%	180.85%	-88.07%	17.26%	63.11%	-	-
Horiz. %	212.14%	87.86%	64.08%	22.82%	191.26%	163.11%	100.00%	-
DY	2.48	1.19	1.38	0.00	4.81	3.20	2.52	-1.05%
YoY %	108.40%	-13.77%	0.00%	0.00%	50.31%	26.98%	-	-
Horiz. %	98.41%	47.22%	54.76%	0.00%	190.87%	126.98%	100.00%	-
P/NAPS	4.85	6.06	5.10	4.37	3.63	3.76	4.52	4.79%
YoY %	-19.97%	18.82%	16.70%	20.39%	-3.46%	-16.81%	-	-
Horiz. %	107.30%	134.07%	112.83%	96.68%	80.31%	83.19%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos