[BURSA] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock

[BURSA] BURSA MALAYSIA BHD

Announcement Date

20-Apr-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

31-Mar-2010 [#1]

Profit Trend

QoQ- -84.2%

YoY- 80.97%

Quarter Report

QuarterlyReport-31March2010.pdf

Latest QR

Upcoming QR

BURSA's Result

BURSA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Cumulative Result
Revenue	361,049	259,140	172,375	88,109	402,417	245,020	158,731	72.69%
YoY %	39.33%	50.34%	95.64%	-78.11%	64.24%	54.36%	-	-
Horiz. %	227.46%	163.26%	108.60%	55.51%	253.52%	154.36%	100.00%	-
PBT	163,754	116,949	78,156	39,567	219,181	113,955	70,170	75.66%
YoY %	40.02%	49.64%	97.53%	-81.95%	92.34%	62.40%	-	-
Horiz. %	233.37%	166.67%	111.38%	56.39%	312.36%	162.40%	100.00%	-
Tax	-48,113	-31,106	-20,703	-10,526	-41,443	-32,682	-19,648	81.37%
YoY %	-54.67%	-50.25%	-96.68%	74.60%	-26.81%	-66.34%	-	-
Horiz. %	244.87%	158.32%	105.37%	53.57%	210.93%	166.34%	100.00%	-
NP	115,641	85,843	57,453	29,041	177,738	81,273	50,522	73.41%
YoY %	34.71%	49.41%	97.83%	-83.66%	118.69%	60.87%	-	-
Horiz. %	228.89%	169.91%	113.72%	57.48%	351.80%	160.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	113,041	83,256	55,549	28,051	177,588	81,273	50,522	70.81%
YoY %	35.78%	49.88%	98.03%	-84.20%	118.51%	60.87%	-	-
Horiz. %	223.75%	164.79%	109.95%	55.52%	351.51%	160.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.38%	26.60%	26.49%	26.60%	18.91%	28.68%	28.00%	-
YoY %	10.45%	0.42%	-0.41%	40.67%	-34.07%	2.43%	-	-
Horiz. %	104.93%	95.00%	94.61%	95.00%	67.54%	102.43%	100.00%	-
Total Cost	245,408	173,297	114,922	59,068	224,679	163,747	108,209	72.35%
YoY %	41.61%	50.80%	94.56%	-73.71%	37.21%	51.32%	-	-
Horiz. %	226.79%	160.15%	106.20%	54.59%	207.63%	151.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	849,134	806,045	835,880	867,993	837,878	738,845	752,567	8.35%
YoY %	5.35%	-3.57%	-3.70%	3.59%	13.40%	-1.82%	-	-
Horiz. %	112.83%	107.11%	111.07%	115.34%	111.34%	98.18%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Dividend
Div	106,141	50,377	50,258	-	100,650	53,302	53,153	58.37%
YoY %	110.69%	0.24%	0.00%	-	88.83%	0.28%	-	-
Horiz. %	199.69%	94.78%	94.55%	-	189.36%	100.28%	100.00%	-
Div Payout %	93.90%	60.51%	90.48%	-	56.68%	65.58%	105.21%	-
YoY %	55.18%	-33.12%	0.00%	-	-13.57%	-37.67%	-	-
Horiz. %	89.25%	57.51%	86.00%	-	53.87%	62.33%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Equity
Net Worth	849,134	806,045	835,880	867,993	837,878	738,845	752,567	8.35%
YoY %	5.35%	-3.57%	-3.70%	3.59%	13.40%	-1.82%	-	-
Horiz. %	112.83%	107.11%	111.07%	115.34%	111.34%	98.18%	100.00%	-
NOSH	530,708	530,293	529,038	529,264	526,967	527,746	526,270	0.55%
YoY %	0.08%	0.24%	-0.04%	0.44%	-0.15%	0.28%	-	-
Horiz. %	100.84%	100.76%	100.53%	100.57%	100.13%	100.28%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Ratio Analysis
NP Margin	32.03%	33.13%	33.33%	32.96%	44.17%	33.17%	31.83%	-
YoY %	-3.32%	-0.60%	1.12%	-25.38%	33.16%	4.21%	-	-
Horiz. %	100.63%	104.08%	104.71%	103.55%	138.77%	104.21%	100.00%	-
ROE	13.31%	10.33%	6.65%	3.23%	21.19%	11.00%	6.71%	-
YoY %	28.85%	55.34%	105.88%	-84.76%	92.64%	63.93%	-	-
Horiz. %	198.36%	153.95%	99.11%	48.14%	315.80%	163.93%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Per Share
RPS	68.03	48.87	32.58	16.65	76.36	46.43	30.16	71.73%
YoY %	39.21%	50.00%	95.68%	-78.20%	64.46%	53.95%	-	-
Horiz. %	225.56%	162.04%	108.02%	55.21%	253.18%	153.95%	100.00%	-
EPS	21.30	15.70	10.50	5.30	33.70	15.40	9.60	69.86%
YoY %	35.67%	49.52%	98.11%	-84.27%	118.83%	60.42%	-	-
Horiz. %	221.88%	163.54%	109.38%	55.21%	351.04%	160.42%	100.00%	-
DPS	20.00	9.50	9.50	0.00	19.10	10.10	10.10	57.49%
YoY %	110.53%	0.00%	0.00%	0.00%	89.11%	0.00%	-	-
Horiz. %	198.02%	94.06%	94.06%	0.00%	189.11%	100.00%	100.00%	-
NAPS	1.60	1.52	1.58	1.64	1.59	1.40	1.43	7.75%
YoY %	5.26%	-3.80%	-3.66%	3.14%	13.57%	-2.10%	-	-
Horiz. %	111.89%	106.29%	110.49%	114.69%	111.19%	97.90%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 529,264
RPS	44.61	32.02	21.30	10.89	49.72	30.28	19.61	72.71%
YoY %	39.32%	50.33%	95.59%	-78.10%	64.20%	54.41%	-	-
Horiz. %	227.49%	163.28%	108.62%	55.53%	253.54%	154.41%	100.00%	-
EPS	13.97	10.29	6.86	3.47	21.94	10.04	6.24	70.88%
YoY %	35.76%	50.00%	97.69%	-84.18%	118.53%	60.90%	-	-
Horiz. %	223.88%	164.90%	109.94%	55.61%	351.60%	160.90%	100.00%	-
DPS	13.12	6.22	6.21	0.00	12.44	6.59	6.57	58.37%
YoY %	110.93%	0.16%	0.00%	0.00%	88.77%	0.30%	-	-
Horiz. %	199.70%	94.67%	94.52%	0.00%	189.35%	100.30%	100.00%	-
NAPS	1.0492	0.996	1.0328	1.0725	1.0353	0.9129	0.9299	8.35%
YoY %	5.34%	-3.56%	-3.70%	3.59%	13.41%	-1.83%	-	-
Horiz. %	112.83%	107.11%	111.07%	115.33%	111.33%	98.17%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	-
Price	7.80	8.13	7.04	7.86	7.99	8.17	6.90	-
P/RPS	11.47	16.64	21.61	47.21	10.46	17.60	22.88	-36.81%
YoY %	-31.07%	-23.00%	-54.23%	351.34%	-40.57%	-23.08%	-	-
Horiz. %	50.13%	72.73%	94.45%	206.34%	45.72%	76.92%	100.00%	-
P/EPS	36.62	51.78	67.05	148.30	23.71	53.05	71.88	-36.13%
YoY %	-29.28%	-22.77%	-54.79%	525.47%	-55.31%	-26.20%	-	-
Horiz. %	50.95%	72.04%	93.28%	206.32%	32.99%	73.80%	100.00%	-
EY	2.73	1.93	1.49	0.67	4.22	1.88	1.39	56.63%
YoY %	41.45%	29.53%	122.39%	-84.12%	124.47%	35.25%	-	-
Horiz. %	196.40%	138.85%	107.19%	48.20%	303.60%	135.25%	100.00%	-
DY	2.56	1.17	1.35	0.00	2.39	1.24	1.46	45.26%
YoY %	118.80%	-13.33%	0.00%	0.00%	92.74%	-15.07%	-	-
Horiz. %	175.34%	80.14%	92.47%	0.00%	163.70%	84.93%	100.00%	-
P/NAPS	4.88	5.35	4.46	4.79	5.03	5.84	4.83	0.68%
YoY %	-8.79%	19.96%	-6.89%	-4.77%	-13.87%	20.91%	-	-
Horiz. %	101.04%	110.77%	92.34%	99.17%	104.14%	120.91%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	27/01/11	19/10/10	16/07/10	20/04/10	04/02/10	16/10/09	20/07/09	-
Price	8.37	8.35	7.02	7.60	7.71	8.49	7.30	-
P/RPS	12.30	17.09	21.55	45.65	10.10	18.29	24.20	-36.23%
YoY %	-28.03%	-20.70%	-52.79%	351.98%	-44.78%	-24.42%	-	-
Horiz. %	50.83%	70.62%	89.05%	188.64%	41.74%	75.58%	100.00%	-
P/EPS	39.30	53.18	66.86	143.40	22.88	55.13	76.04	-35.52%
YoY %	-26.10%	-20.46%	-53.38%	526.75%	-58.50%	-27.50%	-	-
Horiz. %	51.68%	69.94%	87.93%	188.58%	30.09%	72.50%	100.00%	-
EY	2.54	1.88	1.50	0.70	4.37	1.81	1.32	54.52%
YoY %	35.11%	25.33%	114.29%	-83.98%	141.44%	37.12%	-	-
Horiz. %	192.42%	142.42%	113.64%	53.03%	331.06%	137.12%	100.00%	-
DY	2.39	1.14	1.35	0.00	2.48	1.19	1.38	44.07%
YoY %	109.65%	-15.56%	0.00%	0.00%	108.40%	-13.77%	-	-
Horiz. %	173.19%	82.61%	97.83%	0.00%	179.71%	86.23%	100.00%	-
P/NAPS	5.23	5.49	4.44	4.63	4.85	6.06	5.10	1.68%
YoY %	-4.74%	23.65%	-4.10%	-4.54%	-19.97%	18.82%	-	-
Horiz. %	102.55%	107.65%	87.06%	90.78%	95.10%	118.82%	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