[BURSA] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[BURSA] BURSA MALAYSIA BHD
Announcement Date
31-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -2.02%
YoY- 14.11%
Quarter Report
Latest QR
Upcoming QR
BURSA's Result
BURSA's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 120,280 130,352 110,435 104,233 105,113 105,377 109,864 6.21%
PBT 64,456 77,280 55,544 50,070 53,975 53,596 57,698 7.65%
Tax -16,793 -20,886 -15,158 -12,673 -15,907 -14,222 -15,651 4.80%
NP 47,663 56,394 40,386 37,397 38,068 39,374 42,047 8.70%
-
NP to SH 46,209 54,824 38,200 35,758 36,494 37,733 40,613 8.97%
-
Tax Rate 26.05% 27.03% 27.29% 25.31% 29.47% 26.54% 27.13% -
Total Cost 72,617 73,958 70,049 66,836 67,045 66,003 67,817 4.66%
-
Net Worth 770,150 915,507 907,250 879,376 841,223 881,866 905,367 -10.21%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 191,617 - 71,948 - 72,152 - -
Div Payout % - 349.51% - 201.21% - 191.22% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 770,150 915,507 907,250 879,376 841,223 881,866 905,367 -10.21%
NOSH 531,137 532,271 530,555 532,955 529,071 534,464 529,454 0.21%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 39.63% 43.26% 36.57% 35.88% 36.22% 37.36% 38.27% -
ROE 6.00% 5.99% 4.21% 4.07% 4.34% 4.28% 4.49% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 22.65 24.49 20.81 19.56 19.87 19.72 20.75 6.00%
EPS 8.70 10.30 7.20 6.70 6.90 7.10 7.60 9.42%
DPS 0.00 36.00 0.00 13.50 0.00 13.50 0.00 -
NAPS 1.45 1.72 1.71 1.65 1.59 1.65 1.71 -10.40%
Adjusted Per Share Value based on latest NOSH - 532,955
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 14.86 16.11 13.65 12.88 12.99 13.02 13.58 6.18%
EPS 5.71 6.77 4.72 4.42 4.51 4.66 5.02 8.95%
DPS 0.00 23.68 0.00 8.89 0.00 8.92 0.00 -
NAPS 0.9516 1.1312 1.121 1.0866 1.0394 1.0897 1.1187 -10.21%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 7.40 7.56 6.95 6.22 6.15 6.18 7.38 -
P/RPS 32.68 30.87 33.39 31.80 30.96 31.34 35.57 -5.48%
P/EPS 85.06 73.40 96.53 92.71 89.16 87.54 96.21 -7.87%
EY 1.18 1.36 1.04 1.08 1.12 1.14 1.04 8.77%
DY 0.00 4.76 0.00 2.17 0.00 2.18 0.00 -
P/NAPS 5.10 4.40 4.06 3.77 3.87 3.75 4.32 11.68%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 23/10/13 18/07/13 18/04/13 31/01/13 19/10/12 18/07/12 19/04/12 -
Price 7.96 8.17 7.18 6.62 6.39 6.51 6.97 -
P/RPS 35.15 33.36 34.49 33.85 32.16 33.02 33.59 3.06%
P/EPS 91.49 79.32 99.72 98.67 92.64 92.21 90.86 0.46%
EY 1.09 1.26 1.00 1.01 1.08 1.08 1.10 -0.60%
DY 0.00 4.41 0.00 2.04 0.00 2.07 0.00 -
P/NAPS 5.49 4.75 4.20 4.01 4.02 3.95 4.08 21.86%

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