[BURSA] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[BURSA] BURSA MALAYSIA BHD
Announcement Date
19-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -64.18%
YoY- 44.34%
Quarter Report
Latest QR
Upcoming QR
BURSA's Result
BURSA's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 420,142 324,473 217,164 116,108 361,049 259,140 172,375 80.81%
PBT 206,113 161,804 107,617 58,196 163,754 116,949 78,156 90.54%
Tax -54,779 -43,372 -28,703 -16,300 -48,113 -31,106 -20,703 90.96%
NP 151,334 118,432 78,914 41,896 115,641 85,843 57,453 90.39%
-
NP to SH 146,160 114,823 76,204 40,490 113,041 83,256 55,549 90.25%
-
Tax Rate 26.58% 26.81% 26.67% 28.01% 29.38% 26.60% 26.49% -
Total Cost 268,808 206,041 138,250 74,212 245,408 173,297 114,922 75.93%
-
Net Worth 861,015 829,277 868,619 889,714 849,134 806,045 835,880 1.98%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 138,187 69,106 69,276 - 106,141 50,377 50,258 95.90%
Div Payout % 94.55% 60.19% 90.91% - 93.90% 60.51% 90.48% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 861,015 829,277 868,619 889,714 849,134 806,045 835,880 1.98%
NOSH 531,490 531,587 532,895 532,763 530,708 530,293 529,038 0.30%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 36.02% 36.50% 36.34% 36.08% 32.03% 33.13% 33.33% -
ROE 16.98% 13.85% 8.77% 4.55% 13.31% 10.33% 6.65% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 79.05 61.04 40.75 21.79 68.03 48.87 32.58 80.27%
EPS 27.50 21.60 14.30 7.60 21.30 15.70 10.50 89.67%
DPS 26.00 13.00 13.00 0.00 20.00 9.50 9.50 95.30%
NAPS 1.62 1.56 1.63 1.67 1.60 1.52 1.58 1.67%
Adjusted Per Share Value based on latest NOSH - 532,763
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 51.91 40.09 26.83 14.35 44.61 32.02 21.30 80.80%
EPS 18.06 14.19 9.42 5.00 13.97 10.29 6.86 90.32%
DPS 17.07 8.54 8.56 0.00 13.12 6.22 6.21 95.86%
NAPS 1.0639 1.0247 1.0733 1.0994 1.0492 0.996 1.0328 1.99%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 6.70 6.12 7.74 8.33 7.80 8.13 7.04 -
P/RPS 8.48 10.03 18.99 38.22 11.47 16.64 21.61 -46.30%
P/EPS 24.36 28.33 54.13 109.61 36.62 51.78 67.05 -48.99%
EY 4.10 3.53 1.85 0.91 2.73 1.93 1.49 96.00%
DY 3.88 2.12 1.68 0.00 2.56 1.17 1.35 101.75%
P/NAPS 4.14 3.92 4.75 4.99 4.88 5.35 4.46 -4.82%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 09/02/12 19/10/11 19/07/11 19/04/11 27/01/11 19/10/10 16/07/10 -
Price 7.52 6.41 7.63 7.93 8.37 8.35 7.02 -
P/RPS 9.51 10.50 18.72 36.39 12.30 17.09 21.55 -41.94%
P/EPS 27.35 29.68 53.36 104.34 39.30 53.18 66.86 -44.80%
EY 3.66 3.37 1.87 0.96 2.54 1.88 1.50 80.94%
DY 3.46 2.03 1.70 0.00 2.39 1.14 1.35 86.96%
P/NAPS 4.64 4.11 4.68 4.75 5.23 5.49 4.44 2.97%

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