[BURSA] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[BURSA] BURSA MALAYSIA BHD
Announcement Date
16-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -3.96%
YoY- 116.8%
Quarter Report
Latest QR
Upcoming QR
BURSA's Result
BURSA's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 389,048 361,049 416,537 416,061 426,374 402,417 316,134 14.85%
PBT 182,383 163,754 222,175 227,167 236,917 219,181 137,091 20.98%
Tax -53,887 -48,113 -39,867 -42,498 -45,638 -41,443 -42,293 17.54%
NP 128,496 115,641 182,308 184,669 191,279 177,738 94,798 22.50%
-
NP to SH 125,480 113,041 179,571 182,615 190,139 177,588 94,798 20.57%
-
Tax Rate 29.55% 29.38% 17.94% 18.71% 19.26% 18.91% 30.85% -
Total Cost 260,552 245,408 234,229 231,392 235,095 224,679 221,336 11.49%
-
Net Worth 889,714 851,000 809,896 835,516 867,993 841,433 742,265 12.85%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 106,083 106,083 97,865 97,865 100,422 100,422 93,369 8.89%
Div Payout % 84.54% 93.85% 54.50% 53.59% 52.82% 56.55% 98.49% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 889,714 851,000 809,896 835,516 867,993 841,433 742,265 12.85%
NOSH 532,763 531,875 532,826 528,807 529,264 529,203 530,189 0.32%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 33.03% 32.03% 43.77% 44.39% 44.86% 44.17% 29.99% -
ROE 14.10% 13.28% 22.17% 21.86% 21.91% 21.11% 12.77% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 73.02 67.88 78.17 78.68 80.56 76.04 59.63 14.47%
EPS 23.55 21.25 33.70 34.53 35.93 33.56 17.88 20.17%
DPS 20.00 20.00 18.50 18.50 19.10 19.10 17.90 7.68%
NAPS 1.67 1.60 1.52 1.58 1.64 1.59 1.40 12.48%
Adjusted Per Share Value based on latest NOSH - 528,807
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 48.07 44.61 51.47 51.41 52.68 49.72 39.06 14.85%
EPS 15.50 13.97 22.19 22.56 23.49 21.94 11.71 20.57%
DPS 13.11 13.11 12.09 12.09 12.41 12.41 11.54 8.88%
NAPS 1.0994 1.0515 1.0007 1.0324 1.0725 1.0397 0.9172 12.85%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 8.33 7.80 8.13 7.04 7.86 7.99 8.17 -
P/RPS 11.41 11.49 10.40 8.95 9.76 10.51 13.70 -11.48%
P/EPS 35.37 36.70 24.12 20.39 21.88 23.81 45.69 -15.70%
EY 2.83 2.72 4.15 4.91 4.57 4.20 2.19 18.65%
DY 2.40 2.56 2.28 2.63 2.43 2.39 2.19 6.30%
P/NAPS 4.99 4.88 5.35 4.46 4.79 5.03 5.84 -9.96%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 19/04/11 27/01/11 19/10/10 16/07/10 20/04/10 04/02/10 16/10/09 -
Price 7.93 8.37 8.35 7.02 7.60 7.71 8.49 -
P/RPS 10.86 12.33 10.68 8.92 9.43 10.14 14.24 -16.54%
P/EPS 33.67 39.38 24.78 20.33 21.16 22.98 47.48 -20.49%
EY 2.97 2.54 4.04 4.92 4.73 4.35 2.11 25.62%
DY 2.52 2.39 2.22 2.64 2.51 2.48 2.11 12.57%
P/NAPS 4.75 5.23 5.49 4.44 4.63 4.85 6.06 -15.00%

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