[BURSA] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[BURSA] BURSA MALAYSIA BHD
Announcement Date
24-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -20.32%
YoY- -36.11%
Quarter Report
Latest QR
Upcoming QR
BURSA's Result
BURSA's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 303,478 294,571 331,675 363,766 412,436 457,131 491,968 -27.55%
PBT 119,466 110,152 145,627 179,844 229,345 279,718 318,980 -48.07%
Tax -35,234 -32,303 -41,207 -39,460 -53,166 -67,172 -78,355 -41.33%
NP 84,232 77,849 104,420 140,384 176,179 212,546 240,625 -50.36%
-
NP to SH 84,232 77,849 104,420 140,384 176,179 212,546 240,625 -50.36%
-
Tax Rate 29.49% 29.33% 28.30% 21.94% 23.18% 24.01% 24.56% -
Total Cost 219,246 216,722 227,255 223,382 236,257 244,585 251,343 -8.71%
-
Net Worth 747,484 758,965 723,067 727,722 755,028 825,643 776,195 -2.48%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 93,369 126,492 126,492 216,151 362,640 443,139 443,139 -64.62%
Div Payout % 110.85% 162.48% 121.14% 153.97% 205.84% 208.49% 184.16% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 747,484 758,965 723,067 727,722 755,028 825,643 776,195 -2.48%
NOSH 522,716 534,482 520,192 531,184 520,709 525,887 520,936 0.22%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 27.76% 26.43% 31.48% 38.59% 42.72% 46.50% 48.91% -
ROE 11.27% 10.26% 14.44% 19.29% 23.33% 25.74% 31.00% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 58.06 55.11 63.76 68.48 79.21 86.93 94.44 -27.71%
EPS 16.11 14.57 20.07 26.43 33.83 40.42 46.19 -50.48%
DPS 17.86 23.67 24.32 41.50 69.50 85.00 85.00 -64.69%
NAPS 1.43 1.42 1.39 1.37 1.45 1.57 1.49 -2.70%
Adjusted Per Share Value based on latest NOSH - 531,184
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 37.50 36.40 40.98 44.95 50.96 56.48 60.79 -27.55%
EPS 10.41 9.62 12.90 17.35 21.77 26.26 29.73 -50.35%
DPS 11.54 15.63 15.63 26.71 44.81 54.76 54.76 -64.62%
NAPS 0.9236 0.9378 0.8934 0.8992 0.9329 1.0202 0.9591 -2.48%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 6.90 5.15 5.15 6.35 7.45 9.05 14.30 -
P/RPS 11.88 9.34 8.08 9.27 9.41 10.41 15.14 -14.93%
P/EPS 42.82 35.36 25.66 24.03 22.02 22.39 30.96 24.16%
EY 2.34 2.83 3.90 4.16 4.54 4.47 3.23 -19.35%
DY 2.59 4.60 4.72 6.54 9.33 9.39 5.94 -42.52%
P/NAPS 4.83 3.63 3.71 4.64 5.14 5.76 9.60 -36.76%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 20/07/09 17/04/09 04/02/09 24/10/08 17/07/08 18/04/08 31/01/08 -
Price 7.30 6.20 5.05 5.15 6.55 8.85 13.00 -
P/RPS 12.57 11.25 7.92 7.52 8.27 10.18 13.77 -5.90%
P/EPS 45.30 42.57 25.16 19.49 19.36 21.90 28.14 37.39%
EY 2.21 2.35 3.97 5.13 5.17 4.57 3.55 -27.11%
DY 2.45 3.82 4.82 8.06 10.61 9.60 6.54 -48.06%
P/NAPS 5.10 4.37 3.63 3.76 4.52 5.64 8.72 -30.08%

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