[BURSA] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[BURSA] BURSA MALAYSIA BHD
Announcement Date
22-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -76.26%
YoY- 4.22%
Quarter Report
Latest QR
Upcoming QR
BURSA's Result
BURSA's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 518,504 382,945 254,113 127,094 503,756 375,276 246,318 64.02%
PBT 278,776 208,224 136,333 66,850 271,759 202,346 128,728 67.15%
Tax -72,321 -54,397 -36,131 -17,691 -67,737 -52,884 -33,921 65.42%
NP 206,455 153,827 100,202 49,159 204,022 149,462 94,807 67.76%
-
NP to SH 198,613 148,010 96,544 47,055 198,226 145,087 91,999 66.80%
-
Tax Rate 25.94% 26.12% 26.50% 26.46% 24.93% 26.14% 26.35% -
Total Cost 312,049 229,118 153,911 77,935 299,734 225,814 151,511 61.66%
-
Net Worth 800,858 758,751 768,084 721,866 746,011 672,094 797,679 0.26%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 184,197 - 88,009 - 287,747 - 191,443 -2.53%
Div Payout % 92.74% - 91.16% - 145.16% - 208.09% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 800,858 758,751 768,084 721,866 746,011 672,094 797,679 0.26%
NOSH 533,905 534,332 533,392 534,715 532,865 533,408 531,786 0.26%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 39.82% 40.17% 39.43% 38.68% 40.50% 39.83% 38.49% -
ROE 24.80% 19.51% 12.57% 6.52% 26.57% 21.59% 11.53% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 97.12 71.67 47.64 23.77 94.54 70.35 46.32 63.59%
EPS 37.20 27.70 18.10 8.80 37.20 27.20 17.30 66.36%
DPS 34.50 0.00 16.50 0.00 54.00 0.00 36.00 -2.78%
NAPS 1.50 1.42 1.44 1.35 1.40 1.26 1.50 0.00%
Adjusted Per Share Value based on latest NOSH - 534,715
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 64.07 47.32 31.40 15.70 62.25 46.37 30.44 64.01%
EPS 24.54 18.29 11.93 5.81 24.49 17.93 11.37 66.77%
DPS 22.76 0.00 10.87 0.00 35.56 0.00 23.66 -2.54%
NAPS 0.9896 0.9375 0.9491 0.892 0.9218 0.8305 0.9856 0.26%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 8.35 8.05 8.14 8.58 8.10 8.06 7.76 -
P/RPS 8.60 11.23 17.09 36.10 8.57 11.46 16.75 -35.80%
P/EPS 22.45 29.06 44.97 97.50 21.77 29.63 44.86 -36.88%
EY 4.46 3.44 2.22 1.03 4.59 3.37 2.23 58.53%
DY 4.13 0.00 2.03 0.00 6.67 0.00 4.64 -7.44%
P/NAPS 5.57 5.67 5.65 6.36 5.79 6.40 5.17 5.07%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 02/02/16 23/10/15 15/07/15 22/04/15 29/01/15 20/10/14 17/07/14 -
Price 8.40 8.39 8.10 8.75 8.21 7.90 8.19 -
P/RPS 8.65 11.71 17.00 36.81 8.68 11.23 17.68 -37.82%
P/EPS 22.58 30.29 44.75 99.43 22.07 29.04 47.34 -38.87%
EY 4.43 3.30 2.23 1.01 4.53 3.44 2.11 63.74%
DY 4.11 0.00 2.04 0.00 6.58 0.00 4.40 -4.43%
P/NAPS 5.60 5.91 5.63 6.48 5.86 6.27 5.46 1.69%

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