[BURSA] QoQ TTM Result on 31-Mar-2021 [#1]

Stock
[BURSA] BURSA MALAYSIA BHD
Announcement Date
27-Apr-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 15.0%
YoY- 113.23%
Quarter Report
Latest QR
Upcoming QR
BURSA's Result
BURSA's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 767,537 833,057 896,815 880,494 798,973 697,602 582,532 20.12%
PBT 478,444 527,953 585,518 582,289 506,637 430,777 331,292 27.67%
Tax -123,190 -132,798 -148,368 -147,881 -128,890 -112,327 -86,383 26.61%
NP 355,254 395,155 437,150 434,408 377,747 318,450 244,909 28.05%
-
NP to SH 355,254 395,155 437,150 434,408 377,747 318,450 243,619 28.50%
-
Tax Rate 25.75% 25.15% 25.34% 25.40% 25.44% 26.08% 26.07% -
Total Cost 412,283 437,902 459,665 446,086 421,226 379,152 337,623 14.20%
-
Net Worth 817,392 744,555 865,924 768,077 897,438 792,779 808,503 0.72%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 331,806 469,117 469,117 412,336 412,336 221,529 221,529 30.81%
Div Payout % 93.40% 118.72% 107.31% 94.92% 109.16% 69.57% 90.93% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 817,392 744,555 865,924 768,077 897,438 792,779 808,503 0.72%
NOSH 809,299 809,299 809,299 809,026 809,026 809,026 805,859 0.28%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 46.28% 47.43% 48.74% 49.34% 47.28% 45.65% 42.04% -
ROE 43.46% 53.07% 50.48% 56.56% 42.09% 40.17% 30.13% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 94.84 102.94 110.82 108.90 98.82 86.23 72.05 20.04%
EPS 43.90 48.83 54.02 53.73 46.72 39.37 30.13 28.43%
DPS 41.00 58.00 58.00 51.00 51.00 27.40 27.40 30.72%
NAPS 1.01 0.92 1.07 0.95 1.11 0.98 1.00 0.66%
Adjusted Per Share Value based on latest NOSH - 809,026
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 94.84 102.94 110.81 108.80 98.72 86.20 71.98 20.12%
EPS 43.90 48.83 54.02 53.68 46.68 39.35 30.10 28.51%
DPS 41.00 58.00 57.97 50.95 50.95 27.37 27.37 30.82%
NAPS 1.01 0.92 1.07 0.9491 1.1089 0.9796 0.999 0.73%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 6.55 7.38 7.93 8.95 8.30 8.48 7.28 -
P/RPS 6.91 7.17 7.16 8.22 8.40 9.83 10.10 -22.30%
P/EPS 14.92 15.11 14.68 16.66 17.76 21.54 24.16 -27.41%
EY 6.70 6.62 6.81 6.00 5.63 4.64 4.14 37.72%
DY 6.26 7.86 7.31 5.70 6.14 3.23 3.76 40.34%
P/NAPS 6.49 8.02 7.41 9.42 7.48 8.65 7.28 -7.35%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/01/22 29/10/21 28/07/21 27/04/21 02/02/21 27/10/20 28/07/20 -
Price 6.18 7.51 7.60 8.49 9.35 8.52 10.04 -
P/RPS 6.52 7.30 6.86 7.80 9.46 9.88 13.93 -39.63%
P/EPS 14.08 15.38 14.07 15.80 20.01 21.64 33.32 -43.59%
EY 7.10 6.50 7.11 6.33 5.00 4.62 3.00 77.31%
DY 6.63 7.72 7.63 6.01 5.45 3.22 2.73 80.38%
P/NAPS 6.12 8.16 7.10 8.94 8.42 8.69 10.04 -28.04%

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