[BURSA] QoQ TTM Result on 31-Dec-2008 [#4]

Stock

[BURSA] BURSA MALAYSIA BHD

Announcement Date

04-Feb-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

31-Dec-2008 [#4]

Profit Trend

QoQ- -25.62%

YoY- -56.6%

Quarter Report

QuarterlyReport-31December2008.pdf

Latest QR

Upcoming QR

BURSA's Result

BURSA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
TTM Result
Revenue	316,134	303,478	294,571	331,675	363,766	412,436	457,131	-21.78%
YoY %	4.17%	3.02%	-11.19%	-8.82%	-11.80%	-9.78%	-	-
Horiz. %	69.16%	66.39%	64.44%	72.56%	79.58%	90.22%	100.00%	-
PBT	137,091	119,466	110,152	145,627	179,844	229,345	279,718	-37.81%
YoY %	14.75%	8.46%	-24.36%	-19.03%	-21.58%	-18.01%	-	-
Horiz. %	49.01%	42.71%	39.38%	52.06%	64.29%	81.99%	100.00%	-
Tax	-42,293	-35,234	-32,303	-41,207	-39,460	-53,166	-67,172	-26.51%
YoY %	-20.03%	-9.07%	21.61%	-4.43%	25.78%	20.85%	-	-
Horiz. %	62.96%	52.45%	48.09%	61.35%	58.74%	79.15%	100.00%	-
NP	94,798	84,232	77,849	104,420	140,384	176,179	212,546	-41.59%
YoY %	12.54%	8.20%	-25.45%	-25.62%	-20.32%	-17.11%	-	-
Horiz. %	44.60%	39.63%	36.63%	49.13%	66.05%	82.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	94,798	84,232	77,849	104,420	140,384	176,179	212,546	-41.59%
YoY %	12.54%	8.20%	-25.45%	-25.62%	-20.32%	-17.11%	-	-
Horiz. %	44.60%	39.63%	36.63%	49.13%	66.05%	82.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.85%	29.49%	29.33%	28.30%	21.94%	23.18%	24.01%	-
YoY %	4.61%	0.55%	3.64%	28.99%	-5.35%	-3.46%	-	-
Horiz. %	128.49%	122.82%	122.16%	117.87%	91.38%	96.54%	100.00%	-
Total Cost	221,336	219,246	216,722	227,255	223,382	236,257	244,585	-6.43%
YoY %	0.95%	1.16%	-4.63%	1.73%	-5.45%	-3.40%	-	-
Horiz. %	90.49%	89.64%	88.61%	92.91%	91.33%	96.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	742,265	747,484	758,965	723,067	727,722	755,028	825,643	-6.84%
YoY %	-0.70%	-1.51%	4.96%	-0.64%	-3.62%	-8.55%	-	-
Horiz. %	89.90%	90.53%	91.92%	87.58%	88.14%	91.45%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	93,369	93,369	126,492	126,492	216,151	362,640	443,139	-64.55%
YoY %	0.00%	-26.19%	0.00%	-41.48%	-40.40%	-18.17%	-	-
Horiz. %	21.07%	21.07%	28.54%	28.54%	48.78%	81.83%	100.00%	-
Div Payout %	98.49%	110.85%	162.48%	121.14%	153.97%	205.84%	208.49%	-
YoY %	-11.15%	-31.78%	34.13%	-21.32%	-25.20%	-1.27%	-	-
Horiz. %	47.24%	53.17%	77.93%	58.10%	73.85%	98.73%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	742,265	747,484	758,965	723,067	727,722	755,028	825,643	-6.84%
YoY %	-0.70%	-1.51%	4.96%	-0.64%	-3.62%	-8.55%	-	-
Horiz. %	89.90%	90.53%	91.92%	87.58%	88.14%	91.45%	100.00%	-
NOSH	530,189	522,716	534,482	520,192	531,184	520,709	525,887	0.54%
YoY %	1.43%	-2.20%	2.75%	-2.07%	2.01%	-0.98%	-	-
Horiz. %	100.82%	99.40%	101.63%	98.92%	101.01%	99.02%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	29.99%	27.76%	26.43%	31.48%	38.59%	42.72%	46.50%	-
YoY %	8.03%	5.03%	-16.04%	-18.42%	-9.67%	-8.13%	-	-
Horiz. %	64.49%	59.70%	56.84%	67.70%	82.99%	91.87%	100.00%	-
ROE	12.77%	11.27%	10.26%	14.44%	19.29%	23.33%	25.74%	-
YoY %	13.31%	9.84%	-28.95%	-25.14%	-17.32%	-9.36%	-	-
Horiz. %	49.61%	43.78%	39.86%	56.10%	74.94%	90.64%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	59.63	58.06	55.11	63.76	68.48	79.21	86.93	-22.20%
YoY %	2.70%	5.35%	-13.57%	-6.89%	-13.55%	-8.88%	-	-
Horiz. %	68.60%	66.79%	63.40%	73.35%	78.78%	91.12%	100.00%	-
EPS	17.88	16.11	14.57	20.07	26.43	33.83	40.42	-41.91%
YoY %	10.99%	10.57%	-27.40%	-24.06%	-21.87%	-16.30%	-	-
Horiz. %	44.24%	39.86%	36.05%	49.65%	65.39%	83.70%	100.00%	-
DPS	17.90	17.86	23.67	24.32	41.50	69.50	85.00	-64.57%
YoY %	0.22%	-24.55%	-2.67%	-41.40%	-40.29%	-18.24%	-	-
Horiz. %	21.06%	21.01%	27.85%	28.61%	48.82%	81.76%	100.00%	-
NAPS	1.40	1.43	1.42	1.39	1.37	1.45	1.57	-7.34%
YoY %	-2.10%	0.70%	2.16%	1.46%	-5.52%	-7.64%	-	-
Horiz. %	89.17%	91.08%	90.45%	88.54%	87.26%	92.36%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 520,192
RPS	39.06	37.50	36.40	40.98	44.95	50.96	56.48	-21.77%
YoY %	4.16%	3.02%	-11.18%	-8.83%	-11.79%	-9.77%	-	-
Horiz. %	69.16%	66.40%	64.45%	72.56%	79.59%	90.23%	100.00%	-
EPS	11.71	10.41	9.62	12.90	17.35	21.77	26.26	-41.60%
YoY %	12.49%	8.21%	-25.43%	-25.65%	-20.30%	-17.10%	-	-
Horiz. %	44.59%	39.64%	36.63%	49.12%	66.07%	82.90%	100.00%	-
DPS	11.54	11.54	15.63	15.63	26.71	44.81	54.76	-64.55%
YoY %	0.00%	-26.17%	0.00%	-41.48%	-40.39%	-18.17%	-	-
Horiz. %	21.07%	21.07%	28.54%	28.54%	48.78%	81.83%	100.00%	-
NAPS	0.9172	0.9236	0.9378	0.8934	0.8992	0.9329	1.0202	-6.84%
YoY %	-0.69%	-1.51%	4.97%	-0.65%	-3.61%	-8.56%	-	-
Horiz. %	89.90%	90.53%	91.92%	87.57%	88.14%	91.44%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	-
Price	8.17	6.90	5.15	5.15	6.35	7.45	9.05	-
P/RPS	13.70	11.88	9.34	8.08	9.27	9.41	10.41	20.07%
YoY %	15.32%	27.19%	15.59%	-12.84%	-1.49%	-9.61%	-	-
Horiz. %	131.60%	114.12%	89.72%	77.62%	89.05%	90.39%	100.00%	-
P/EPS	45.69	42.82	35.36	25.66	24.03	22.02	22.39	60.81%
YoY %	6.70%	21.10%	37.80%	6.78%	9.13%	-1.65%	-	-
Horiz. %	204.06%	191.25%	157.93%	114.60%	107.32%	98.35%	100.00%	-
EY	2.19	2.34	2.83	3.90	4.16	4.54	4.47	-37.82%
YoY %	-6.41%	-17.31%	-27.44%	-6.25%	-8.37%	1.57%	-	-
Horiz. %	48.99%	52.35%	63.31%	87.25%	93.06%	101.57%	100.00%	-
DY	2.19	2.59	4.60	4.72	6.54	9.33	9.39	-62.07%
YoY %	-15.44%	-43.70%	-2.54%	-27.83%	-29.90%	-0.64%	-	-
Horiz. %	23.32%	27.58%	48.99%	50.27%	69.65%	99.36%	100.00%	-
P/NAPS	5.84	4.83	3.63	3.71	4.64	5.14	5.76	0.92%
YoY %	20.91%	33.06%	-2.16%	-20.04%	-9.73%	-10.76%	-	-
Horiz. %	101.39%	83.85%	63.02%	64.41%	80.56%	89.24%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	16/10/09	20/07/09	17/04/09	04/02/09	24/10/08	17/07/08	18/04/08	-
Price	8.49	7.30	6.20	5.05	5.15	6.55	8.85	-
P/RPS	14.24	12.57	11.25	7.92	7.52	8.27	10.18	25.05%
YoY %	13.29%	11.73%	42.05%	5.32%	-9.07%	-18.76%	-	-
Horiz. %	139.88%	123.48%	110.51%	77.80%	73.87%	81.24%	100.00%	-
P/EPS	47.48	45.30	42.57	25.16	19.49	19.36	21.90	67.43%
YoY %	4.81%	6.41%	69.20%	29.09%	0.67%	-11.60%	-	-
Horiz. %	216.80%	206.85%	194.38%	114.89%	89.00%	88.40%	100.00%	-
EY	2.11	2.21	2.35	3.97	5.13	5.17	4.57	-40.23%
YoY %	-4.52%	-5.96%	-40.81%	-22.61%	-0.77%	13.13%	-	-
Horiz. %	46.17%	48.36%	51.42%	86.87%	112.25%	113.13%	100.00%	-
DY	2.11	2.45	3.82	4.82	8.06	10.61	9.60	-63.54%
YoY %	-13.88%	-35.86%	-20.75%	-40.20%	-24.03%	10.52%	-	-
Horiz. %	21.98%	25.52%	39.79%	50.21%	83.96%	110.52%	100.00%	-
P/NAPS	6.06	5.10	4.37	3.63	3.76	4.52	5.64	4.90%
YoY %	18.82%	16.70%	20.39%	-3.46%	-16.81%	-19.86%	-	-
Horiz. %	107.45%	90.43%	77.48%	64.36%	66.67%	80.14%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos