[BURSA] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[BURSA] BURSA MALAYSIA BHD
Announcement Date
04-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 213.21%
YoY- 612.13%
Quarter Report
Latest QR
Upcoming QR
BURSA's Result
BURSA's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 86,765 84,266 88,109 157,397 86,289 94,579 64,152 22.27%
PBT 38,793 38,589 39,567 105,226 43,785 48,339 21,831 46.65%
Tax -10,403 -10,177 -10,526 -8,761 -13,034 -13,317 -6,331 39.20%
NP 28,390 28,412 29,041 96,465 30,751 35,022 15,500 49.64%
-
NP to SH 27,707 27,498 28,051 96,315 30,751 35,022 15,500 47.23%
-
Tax Rate 26.82% 26.37% 26.60% 8.33% 29.77% 27.55% 29.00% -
Total Cost 58,375 55,854 59,068 60,932 55,538 59,557 48,652 12.90%
-
Net Worth 809,896 835,516 867,993 841,433 742,265 747,484 758,965 4.42%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 50,236 - 47,628 - 52,794 - -
Div Payout % - 182.69% - 49.45% - 150.75% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 809,896 835,516 867,993 841,433 742,265 747,484 758,965 4.42%
NOSH 532,826 528,807 529,264 529,203 530,189 522,716 534,482 -0.20%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 32.72% 33.72% 32.96% 61.29% 35.64% 37.03% 24.16% -
ROE 3.42% 3.29% 3.23% 11.45% 4.14% 4.69% 2.04% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 16.28 15.94 16.65 29.74 16.28 18.09 12.00 22.52%
EPS 5.20 5.20 5.30 18.20 5.80 6.70 2.90 47.54%
DPS 0.00 9.50 0.00 9.00 0.00 10.10 0.00 -
NAPS 1.52 1.58 1.64 1.59 1.40 1.43 1.42 4.63%
Adjusted Per Share Value based on latest NOSH - 529,203
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 10.72 10.41 10.89 19.45 10.66 11.69 7.93 22.23%
EPS 3.42 3.40 3.47 11.90 3.80 4.33 1.92 46.89%
DPS 0.00 6.21 0.00 5.89 0.00 6.52 0.00 -
NAPS 1.0007 1.0324 1.0725 1.0397 0.9172 0.9236 0.9378 4.41%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 8.13 7.04 7.86 7.99 8.17 6.90 5.15 -
P/RPS 49.93 44.18 47.21 26.86 50.20 38.13 42.91 10.61%
P/EPS 156.35 135.38 148.30 43.90 140.86 102.99 177.59 -8.13%
EY 0.64 0.74 0.67 2.28 0.71 0.97 0.56 9.30%
DY 0.00 1.35 0.00 1.13 0.00 1.46 0.00 -
P/NAPS 5.35 4.46 4.79 5.03 5.84 4.83 3.63 29.47%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 19/10/10 16/07/10 20/04/10 04/02/10 16/10/09 20/07/09 17/04/09 -
Price 8.35 7.02 7.60 7.71 8.49 7.30 6.20 -
P/RPS 51.28 44.05 45.65 25.92 52.17 40.35 51.66 -0.49%
P/EPS 160.58 135.00 143.40 42.36 146.38 108.96 213.79 -17.35%
EY 0.62 0.74 0.70 2.36 0.68 0.92 0.47 20.26%
DY 0.00 1.35 0.00 1.17 0.00 1.38 0.00 -
P/NAPS 5.49 4.44 4.63 4.85 6.06 5.10 4.37 16.41%

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