[BURSA] QoQ TTM Result on 31-Mar-2009 [#1]

Stock

[BURSA] BURSA MALAYSIA BHD

Announcement Date

17-Apr-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

31-Mar-2009 [#1]

Profit Trend

QoQ- -25.45%

YoY- -63.37%

Quarter Report

QuarterlyReport-31March2009.pdf

Latest QR

Upcoming QR

BURSA's Result

BURSA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
TTM Result
Revenue	402,417	316,134	303,478	294,571	331,675	363,766	412,436	-1.62%
YoY %	27.29%	4.17%	3.02%	-11.19%	-8.82%	-11.80%	-	-
Horiz. %	97.57%	76.65%	73.58%	71.42%	80.42%	88.20%	100.00%	-
PBT	219,181	137,091	119,466	110,152	145,627	179,844	229,345	-2.96%
YoY %	59.88%	14.75%	8.46%	-24.36%	-19.03%	-21.58%	-	-
Horiz. %	95.57%	59.78%	52.09%	48.03%	63.50%	78.42%	100.00%	-
Tax	-41,443	-42,293	-35,234	-32,303	-41,207	-39,460	-53,166	-15.26%
YoY %	2.01%	-20.03%	-9.07%	21.61%	-4.43%	25.78%	-	-
Horiz. %	77.95%	79.55%	66.27%	60.76%	77.51%	74.22%	100.00%	-
NP	177,738	94,798	84,232	77,849	104,420	140,384	176,179	0.58%
YoY %	87.49%	12.54%	8.20%	-25.45%	-25.62%	-20.32%	-	-
Horiz. %	100.88%	53.81%	47.81%	44.19%	59.27%	79.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	177,588	94,798	84,232	77,849	104,420	140,384	176,179	0.53%
YoY %	87.33%	12.54%	8.20%	-25.45%	-25.62%	-20.32%	-	-
Horiz. %	100.80%	53.81%	47.81%	44.19%	59.27%	79.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.91%	30.85%	29.49%	29.33%	28.30%	21.94%	23.18%	-
YoY %	-38.70%	4.61%	0.55%	3.64%	28.99%	-5.35%	-	-
Horiz. %	81.58%	133.09%	127.22%	126.53%	122.09%	94.65%	100.00%	-
Total Cost	224,679	221,336	219,246	216,722	227,255	223,382	236,257	-3.28%
YoY %	1.51%	0.95%	1.16%	-4.63%	1.73%	-5.45%	-	-
Horiz. %	95.10%	93.68%	92.80%	91.73%	96.19%	94.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	841,433	742,265	747,484	758,965	723,067	727,722	755,028	7.46%
YoY %	13.36%	-0.70%	-1.51%	4.96%	-0.64%	-3.62%	-	-
Horiz. %	111.44%	98.31%	99.00%	100.52%	95.77%	96.38%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	100,422	93,369	93,369	126,492	126,492	216,151	362,640	-57.41%
YoY %	7.55%	0.00%	-26.19%	0.00%	-41.48%	-40.40%	-	-
Horiz. %	27.69%	25.75%	25.75%	34.88%	34.88%	59.60%	100.00%	-
Div Payout %	56.55%	98.49%	110.85%	162.48%	121.14%	153.97%	205.84%	-
YoY %	-42.58%	-11.15%	-31.78%	34.13%	-21.32%	-25.20%	-	-
Horiz. %	27.47%	47.85%	53.85%	78.94%	58.85%	74.80%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	841,433	742,265	747,484	758,965	723,067	727,722	755,028	7.46%
YoY %	13.36%	-0.70%	-1.51%	4.96%	-0.64%	-3.62%	-	-
Horiz. %	111.44%	98.31%	99.00%	100.52%	95.77%	96.38%	100.00%	-
NOSH	529,203	530,189	522,716	534,482	520,192	531,184	520,709	1.08%
YoY %	-0.19%	1.43%	-2.20%	2.75%	-2.07%	2.01%	-	-
Horiz. %	101.63%	101.82%	100.39%	102.65%	99.90%	102.01%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	44.17%	29.99%	27.76%	26.43%	31.48%	38.59%	42.72%	-
YoY %	47.28%	8.03%	5.03%	-16.04%	-18.42%	-9.67%	-	-
Horiz. %	103.39%	70.20%	64.98%	61.87%	73.69%	90.33%	100.00%	-
ROE	21.11%	12.77%	11.27%	10.26%	14.44%	19.29%	23.33%	-
YoY %	65.31%	13.31%	9.84%	-28.95%	-25.14%	-17.32%	-	-
Horiz. %	90.48%	54.74%	48.31%	43.98%	61.89%	82.68%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	76.04	59.63	58.06	55.11	63.76	68.48	79.21	-2.67%
YoY %	27.52%	2.70%	5.35%	-13.57%	-6.89%	-13.55%	-	-
Horiz. %	96.00%	75.28%	73.30%	69.57%	80.49%	86.45%	100.00%	-
EPS	33.56	17.88	16.11	14.57	20.07	26.43	33.83	-0.53%
YoY %	87.70%	10.99%	10.57%	-27.40%	-24.06%	-21.87%	-	-
Horiz. %	99.20%	52.85%	47.62%	43.07%	59.33%	78.13%	100.00%	-
DPS	19.10	17.90	17.86	23.67	24.32	41.50	69.50	-57.63%
YoY %	6.70%	0.22%	-24.55%	-2.67%	-41.40%	-40.29%	-	-
Horiz. %	27.48%	25.76%	25.70%	34.06%	34.99%	59.71%	100.00%	-
NAPS	1.59	1.40	1.43	1.42	1.39	1.37	1.45	6.31%
YoY %	13.57%	-2.10%	0.70%	2.16%	1.46%	-5.52%	-	-
Horiz. %	109.66%	96.55%	98.62%	97.93%	95.86%	94.48%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 534,482
RPS	49.72	39.06	37.50	36.40	40.98	44.95	50.96	-1.62%
YoY %	27.29%	4.16%	3.02%	-11.18%	-8.83%	-11.79%	-	-
Horiz. %	97.57%	76.65%	73.59%	71.43%	80.42%	88.21%	100.00%	-
EPS	21.94	11.71	10.41	9.62	12.90	17.35	21.77	0.51%
YoY %	87.36%	12.49%	8.21%	-25.43%	-25.65%	-20.30%	-	-
Horiz. %	100.78%	53.79%	47.82%	44.19%	59.26%	79.70%	100.00%	-
DPS	12.41	11.54	11.54	15.63	15.63	26.71	44.81	-57.41%
YoY %	7.54%	0.00%	-26.17%	0.00%	-41.48%	-40.39%	-	-
Horiz. %	27.69%	25.75%	25.75%	34.88%	34.88%	59.61%	100.00%	-
NAPS	1.0397	0.9172	0.9236	0.9378	0.8934	0.8992	0.9329	7.47%
YoY %	13.36%	-0.69%	-1.51%	4.97%	-0.65%	-3.61%	-	-
Horiz. %	111.45%	98.32%	99.00%	100.53%	95.77%	96.39%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	7.99	8.17	6.90	5.15	5.15	6.35	7.45	-
P/RPS	10.51	13.70	11.88	9.34	8.08	9.27	9.41	7.62%
YoY %	-23.28%	15.32%	27.19%	15.59%	-12.84%	-1.49%	-	-
Horiz. %	111.69%	145.59%	126.25%	99.26%	85.87%	98.51%	100.00%	-
P/EPS	23.81	45.69	42.82	35.36	25.66	24.03	22.02	5.33%
YoY %	-47.89%	6.70%	21.10%	37.80%	6.78%	9.13%	-	-
Horiz. %	108.13%	207.49%	194.46%	160.58%	116.53%	109.13%	100.00%	-
EY	4.20	2.19	2.34	2.83	3.90	4.16	4.54	-5.04%
YoY %	91.78%	-6.41%	-17.31%	-27.44%	-6.25%	-8.37%	-	-
Horiz. %	92.51%	48.24%	51.54%	62.33%	85.90%	91.63%	100.00%	-
DY	2.39	2.19	2.59	4.60	4.72	6.54	9.33	-59.56%
YoY %	9.13%	-15.44%	-43.70%	-2.54%	-27.83%	-29.90%	-	-
Horiz. %	25.62%	23.47%	27.76%	49.30%	50.59%	70.10%	100.00%	-
P/NAPS	5.03	5.84	4.83	3.63	3.71	4.64	5.14	-1.42%
YoY %	-13.87%	20.91%	33.06%	-2.16%	-20.04%	-9.73%	-	-
Horiz. %	97.86%	113.62%	93.97%	70.62%	72.18%	90.27%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	04/02/10	16/10/09	20/07/09	17/04/09	04/02/09	24/10/08	17/07/08	-
Price	7.71	8.49	7.30	6.20	5.05	5.15	6.55	-
P/RPS	10.14	14.24	12.57	11.25	7.92	7.52	8.27	14.51%
YoY %	-28.79%	13.29%	11.73%	42.05%	5.32%	-9.07%	-	-
Horiz. %	122.61%	172.19%	152.00%	136.03%	95.77%	90.93%	100.00%	-
P/EPS	22.98	47.48	45.30	42.57	25.16	19.49	19.36	12.07%
YoY %	-51.60%	4.81%	6.41%	69.20%	29.09%	0.67%	-	-
Horiz. %	118.70%	245.25%	233.99%	219.89%	129.96%	100.67%	100.00%	-
EY	4.35	2.11	2.21	2.35	3.97	5.13	5.17	-10.84%
YoY %	106.16%	-4.52%	-5.96%	-40.81%	-22.61%	-0.77%	-	-
Horiz. %	84.14%	40.81%	42.75%	45.45%	76.79%	99.23%	100.00%	-
DY	2.48	2.11	2.45	3.82	4.82	8.06	10.61	-61.95%
YoY %	17.54%	-13.88%	-35.86%	-20.75%	-40.20%	-24.03%	-	-
Horiz. %	23.37%	19.89%	23.09%	36.00%	45.43%	75.97%	100.00%	-
P/NAPS	4.85	6.06	5.10	4.37	3.63	3.76	4.52	4.79%
YoY %	-19.97%	18.82%	16.70%	20.39%	-3.46%	-16.81%	-	-
Horiz. %	107.30%	134.07%	112.83%	96.68%	80.31%	83.19%	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