[BURSA] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[BURSA] BURSA MALAYSIA BHD
Announcement Date
20-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 7.07%
YoY- 144.24%
Quarter Report
Latest QR
Upcoming QR
BURSA's Result
BURSA's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 361,049 416,537 416,061 426,374 402,417 316,134 303,478 12.24%
PBT 163,754 222,175 227,167 236,917 219,181 137,091 119,466 23.32%
Tax -48,113 -39,867 -42,498 -45,638 -41,443 -42,293 -35,234 23.01%
NP 115,641 182,308 184,669 191,279 177,738 94,798 84,232 23.45%
-
NP to SH 113,041 179,571 182,615 190,139 177,588 94,798 84,232 21.60%
-
Tax Rate 29.38% 17.94% 18.71% 19.26% 18.91% 30.85% 29.49% -
Total Cost 245,408 234,229 231,392 235,095 224,679 221,336 219,246 7.78%
-
Net Worth 851,000 809,896 835,516 867,993 841,433 742,265 747,484 9.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 106,083 97,865 97,865 100,422 100,422 93,369 93,369 8.85%
Div Payout % 93.85% 54.50% 53.59% 52.82% 56.55% 98.49% 110.85% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 851,000 809,896 835,516 867,993 841,433 742,265 747,484 9.00%
NOSH 531,875 532,826 528,807 529,264 529,203 530,189 522,716 1.16%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 32.03% 43.77% 44.39% 44.86% 44.17% 29.99% 27.76% -
ROE 13.28% 22.17% 21.86% 21.91% 21.11% 12.77% 11.27% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 67.88 78.17 78.68 80.56 76.04 59.63 58.06 10.94%
EPS 21.25 33.70 34.53 35.93 33.56 17.88 16.11 20.21%
DPS 20.00 18.50 18.50 19.10 19.10 17.90 17.86 7.81%
NAPS 1.60 1.52 1.58 1.64 1.59 1.40 1.43 7.75%
Adjusted Per Share Value based on latest NOSH - 529,264
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 44.61 51.47 51.41 52.68 49.72 39.06 37.50 12.23%
EPS 13.97 22.19 22.56 23.49 21.94 11.71 10.41 21.59%
DPS 13.11 12.09 12.09 12.41 12.41 11.54 11.54 8.85%
NAPS 1.0515 1.0007 1.0324 1.0725 1.0397 0.9172 0.9236 9.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 7.80 8.13 7.04 7.86 7.99 8.17 6.90 -
P/RPS 11.49 10.40 8.95 9.76 10.51 13.70 11.88 -2.19%
P/EPS 36.70 24.12 20.39 21.88 23.81 45.69 42.82 -9.74%
EY 2.72 4.15 4.91 4.57 4.20 2.19 2.34 10.52%
DY 2.56 2.28 2.63 2.43 2.39 2.19 2.59 -0.77%
P/NAPS 4.88 5.35 4.46 4.79 5.03 5.84 4.83 0.68%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 27/01/11 19/10/10 16/07/10 20/04/10 04/02/10 16/10/09 20/07/09 -
Price 8.37 8.35 7.02 7.60 7.71 8.49 7.30 -
P/RPS 12.33 10.68 8.92 9.43 10.14 14.24 12.57 -1.27%
P/EPS 39.38 24.78 20.33 21.16 22.98 47.48 45.30 -8.89%
EY 2.54 4.04 4.92 4.73 4.35 2.11 2.21 9.69%
DY 2.39 2.22 2.64 2.51 2.48 2.11 2.45 -1.63%
P/NAPS 5.23 5.49 4.44 4.63 4.85 6.06 5.10 1.68%

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