[BURSA] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[BURSA] BURSA MALAYSIA BHD
Announcement Date
19-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -72.21%
YoY- 0.3%
Quarter Report
Latest QR
Upcoming QR
BURSA's Result
BURSA's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 424,587 320,354 215,241 109,864 420,142 324,473 217,164 56.04%
PBT 215,339 165,269 111,294 57,698 206,113 161,804 107,617 58.45%
Tax -58,453 -45,780 -29,873 -15,651 -54,779 -43,372 -28,703 60.31%
NP 156,886 119,489 81,421 42,047 151,334 118,432 78,914 57.77%
-
NP to SH 150,598 114,840 78,346 40,613 146,160 114,823 76,204 57.15%
-
Tax Rate 27.14% 27.70% 26.84% 27.13% 26.58% 26.81% 26.67% -
Total Cost 267,701 200,865 133,820 67,817 268,808 206,041 138,250 55.04%
-
Net Worth 855,604 844,231 877,565 905,367 861,015 829,277 868,619 -0.99%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 143,486 - 71,800 - 138,187 69,106 69,276 62.12%
Div Payout % 95.28% - 91.65% - 94.55% 60.19% 90.91% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 855,604 844,231 877,565 905,367 861,015 829,277 868,619 -0.99%
NOSH 531,431 530,963 531,858 529,454 531,490 531,587 532,895 -0.18%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 36.95% 37.30% 37.83% 38.27% 36.02% 36.50% 36.34% -
ROE 17.60% 13.60% 8.93% 4.49% 16.98% 13.85% 8.77% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 79.89 60.33 40.47 20.75 79.05 61.04 40.75 56.32%
EPS 28.30 21.60 14.70 7.60 27.50 21.60 14.30 57.30%
DPS 27.00 0.00 13.50 0.00 26.00 13.00 13.00 62.42%
NAPS 1.61 1.59 1.65 1.71 1.62 1.56 1.63 -0.81%
Adjusted Per Share Value based on latest NOSH - 529,454
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 52.46 39.58 26.60 13.58 51.91 40.09 26.83 56.04%
EPS 18.61 14.19 9.68 5.02 18.06 14.19 9.42 57.12%
DPS 17.73 0.00 8.87 0.00 17.07 8.54 8.56 62.13%
NAPS 1.0572 1.0432 1.0844 1.1187 1.0639 1.0247 1.0733 -0.99%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 6.22 6.15 6.18 7.38 6.70 6.12 7.74 -
P/RPS 7.79 10.19 15.27 35.57 8.48 10.03 18.99 -44.64%
P/EPS 21.95 28.43 41.95 96.21 24.36 28.33 54.13 -45.06%
EY 4.56 3.52 2.38 1.04 4.10 3.53 1.85 81.97%
DY 4.34 0.00 2.18 0.00 3.88 2.12 1.68 87.73%
P/NAPS 3.86 3.87 3.75 4.32 4.14 3.92 4.75 -12.86%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/01/13 19/10/12 18/07/12 19/04/12 09/02/12 19/10/11 19/07/11 -
Price 6.62 6.39 6.51 6.97 7.52 6.41 7.63 -
P/RPS 8.29 10.59 16.09 33.59 9.51 10.50 18.72 -41.75%
P/EPS 23.36 29.54 44.19 90.86 27.35 29.68 53.36 -42.20%
EY 4.28 3.38 2.26 1.10 3.66 3.37 1.87 73.23%
DY 4.08 0.00 2.07 0.00 3.46 2.03 1.70 78.78%
P/NAPS 4.11 4.02 3.95 4.08 4.64 4.11 4.68 -8.25%

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