[BURSA] YoY Annual (Unaudited) Result on 31-Dec-2019 [#4]

Stock
[BURSA] BURSA MALAYSIA BHD
Announcement Date
30-Jan-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
YoY- -17.04%
Quarter Report
Latest QR
Upcoming QR
BURSA's Result
BURSA's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 603,245 767,537 798,973 502,489 550,004 556,832 506,783 2.94%
PBT 310,003 478,444 506,637 255,765 308,175 305,883 270,590 2.29%
Tax -83,433 -123,190 -128,890 -66,207 -77,561 -75,674 -67,929 3.48%
NP 226,570 355,254 377,747 189,558 230,614 230,209 202,661 1.87%
-
NP to SH 226,570 355,254 377,747 185,855 224,042 223,040 193,621 2.65%
-
Tax Rate 26.91% 25.75% 25.44% 25.89% 25.17% 24.74% 25.10% -
Total Cost 376,675 412,283 421,226 312,931 319,390 326,623 304,122 3.62%
-
Net Worth 785,020 817,392 897,438 759,992 872,072 849,251 868,761 -1.67%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 214,464 331,812 412,336 168,168 271,311 287,563 182,332 2.74%
Div Payout % 94.66% 93.40% 109.16% 90.48% 121.10% 128.93% 94.17% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 785,020 817,392 897,438 759,992 872,072 849,251 868,761 -1.67%
NOSH 809,299 809,299 809,026 808,503 807,474 537,500 536,272 7.09%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 37.56% 46.28% 47.28% 37.72% 41.93% 41.34% 39.99% -
ROE 28.86% 43.46% 42.09% 24.45% 25.69% 26.26% 22.29% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 74.54 94.84 98.82 62.15 68.11 103.60 94.50 -3.87%
EPS 28.00 43.90 46.70 23.00 27.80 41.50 36.20 -4.18%
DPS 26.50 41.00 51.00 20.80 33.60 53.50 34.00 -4.06%
NAPS 0.97 1.01 1.11 0.94 1.08 1.58 1.62 -8.18%
Adjusted Per Share Value based on latest NOSH - 808,503
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 74.54 94.84 98.72 62.09 67.96 68.80 62.62 2.94%
EPS 28.00 43.90 46.68 22.96 27.68 27.56 23.92 2.65%
DPS 26.50 41.00 50.95 20.78 33.52 35.53 22.53 2.74%
NAPS 0.97 1.01 1.1089 0.9391 1.0776 1.0494 1.0735 -1.67%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 6.65 6.55 8.30 6.09 6.84 10.12 8.85 -
P/RPS 8.92 6.91 8.40 9.80 10.04 9.77 9.36 -0.79%
P/EPS 23.75 14.92 17.76 26.49 24.65 24.39 24.51 -0.52%
EY 4.21 6.70 5.63 3.77 4.06 4.10 4.08 0.52%
DY 3.98 6.26 6.14 3.42 4.91 5.29 3.84 0.59%
P/NAPS 6.86 6.49 7.48 6.48 6.33 6.41 5.46 3.87%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 31/01/23 28/01/22 02/02/21 30/01/20 30/01/19 05/02/18 03/02/17 -
Price 6.72 6.18 9.35 5.84 7.30 10.88 8.86 -
P/RPS 9.02 6.52 9.46 9.40 10.72 10.50 9.38 -0.64%
P/EPS 24.00 14.08 20.01 25.41 26.31 26.22 24.54 -0.36%
EY 4.17 7.10 5.00 3.94 3.80 3.81 4.08 0.36%
DY 3.94 6.63 5.45 3.56 4.60 4.92 3.84 0.42%
P/NAPS 6.93 6.12 8.42 6.21 6.76 6.89 5.47 4.01%

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