[BURSA] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[BURSA] BURSA MALAYSIA BHD
Announcement Date
20-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 8.2%
YoY- -52.19%
Quarter Report
Latest QR
Upcoming QR
BURSA's Result
BURSA's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 426,374 402,417 316,134 303,478 294,571 331,675 363,766 11.17%
PBT 236,917 219,181 137,091 119,466 110,152 145,627 179,844 20.19%
Tax -45,638 -41,443 -42,293 -35,234 -32,303 -41,207 -39,460 10.19%
NP 191,279 177,738 94,798 84,232 77,849 104,420 140,384 22.92%
-
NP to SH 190,139 177,588 94,798 84,232 77,849 104,420 140,384 22.43%
-
Tax Rate 19.26% 18.91% 30.85% 29.49% 29.33% 28.30% 21.94% -
Total Cost 235,095 224,679 221,336 219,246 216,722 227,255 223,382 3.46%
-
Net Worth 867,993 841,433 742,265 747,484 758,965 723,067 727,722 12.48%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 100,422 100,422 93,369 93,369 126,492 126,492 216,151 -40.04%
Div Payout % 52.82% 56.55% 98.49% 110.85% 162.48% 121.14% 153.97% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 867,993 841,433 742,265 747,484 758,965 723,067 727,722 12.48%
NOSH 529,264 529,203 530,189 522,716 534,482 520,192 531,184 -0.24%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 44.86% 44.17% 29.99% 27.76% 26.43% 31.48% 38.59% -
ROE 21.91% 21.11% 12.77% 11.27% 10.26% 14.44% 19.29% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 80.56 76.04 59.63 58.06 55.11 63.76 68.48 11.45%
EPS 35.93 33.56 17.88 16.11 14.57 20.07 26.43 22.74%
DPS 19.10 19.10 17.90 17.86 23.67 24.32 41.50 -40.41%
NAPS 1.64 1.59 1.40 1.43 1.42 1.39 1.37 12.75%
Adjusted Per Share Value based on latest NOSH - 522,716
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 52.68 49.72 39.06 37.50 36.40 40.98 44.95 11.16%
EPS 23.49 21.94 11.71 10.41 9.62 12.90 17.35 22.40%
DPS 12.41 12.41 11.54 11.54 15.63 15.63 26.71 -40.03%
NAPS 1.0725 1.0397 0.9172 0.9236 0.9378 0.8934 0.8992 12.47%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 7.86 7.99 8.17 6.90 5.15 5.15 6.35 -
P/RPS 9.76 10.51 13.70 11.88 9.34 8.08 9.27 3.49%
P/EPS 21.88 23.81 45.69 42.82 35.36 25.66 24.03 -6.06%
EY 4.57 4.20 2.19 2.34 2.83 3.90 4.16 6.47%
DY 2.43 2.39 2.19 2.59 4.60 4.72 6.54 -48.34%
P/NAPS 4.79 5.03 5.84 4.83 3.63 3.71 4.64 2.14%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 20/04/10 04/02/10 16/10/09 20/07/09 17/04/09 04/02/09 24/10/08 -
Price 7.60 7.71 8.49 7.30 6.20 5.05 5.15 -
P/RPS 9.43 10.14 14.24 12.57 11.25 7.92 7.52 16.30%
P/EPS 21.16 22.98 47.48 45.30 42.57 25.16 19.49 5.63%
EY 4.73 4.35 2.11 2.21 2.35 3.97 5.13 -5.27%
DY 2.51 2.48 2.11 2.45 3.82 4.82 8.06 -54.08%
P/NAPS 4.63 4.85 6.06 5.10 4.37 3.63 3.76 14.89%

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