[BURSA] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[BURSA] BURSA MALAYSIA BHD
Announcement Date
18-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -3.55%
YoY- 2.81%
Quarter Report
Latest QR
Upcoming QR
BURSA's Result
BURSA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 508,226 492,636 481,574 430,482 434,328 344,750 317,462 8.15%
PBT 272,666 257,456 265,648 222,588 215,234 156,312 140,340 11.69%
Tax -72,262 -67,842 -72,088 -59,746 -57,406 -41,406 -39,296 10.68%
NP 200,404 189,614 193,560 162,842 157,828 114,906 101,044 12.08%
-
NP to SH 193,088 183,998 186,048 156,692 152,408 111,098 101,044 11.39%
-
Tax Rate 26.50% 26.35% 27.14% 26.84% 26.67% 26.49% 28.00% -
Total Cost 307,822 303,022 288,014 267,640 276,500 229,844 216,418 6.04%
-
Net Worth 768,084 797,679 914,293 877,565 868,619 835,880 752,567 0.34%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 176,019 382,886 382,727 143,601 138,552 100,517 106,306 8.76%
Div Payout % 91.16% 208.09% 205.71% 91.65% 90.91% 90.48% 105.21% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 768,084 797,679 914,293 877,565 868,619 835,880 752,567 0.34%
NOSH 533,392 531,786 531,565 531,858 532,895 529,038 526,270 0.22%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 39.43% 38.49% 40.19% 37.83% 36.34% 33.33% 31.83% -
ROE 25.14% 23.07% 20.35% 17.86% 17.55% 13.29% 13.43% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 95.28 92.64 90.60 80.94 81.50 65.17 60.32 7.91%
EPS 36.20 34.60 35.00 29.40 28.60 21.00 19.20 11.14%
DPS 33.00 72.00 72.00 27.00 26.00 19.00 20.20 8.52%
NAPS 1.44 1.50 1.72 1.65 1.63 1.58 1.43 0.11%
Adjusted Per Share Value based on latest NOSH - 534,464
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 62.80 60.87 59.51 53.19 53.67 42.60 39.23 8.15%
EPS 23.86 22.74 22.99 19.36 18.83 13.73 12.49 11.38%
DPS 21.75 47.31 47.29 17.74 17.12 12.42 13.14 8.75%
NAPS 0.9491 0.9856 1.1297 1.0844 1.0733 1.0328 0.9299 0.34%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 8.14 7.76 7.56 6.18 7.74 7.04 6.90 -
P/RPS 8.54 8.38 8.34 7.64 9.50 10.80 11.44 -4.75%
P/EPS 22.49 22.43 21.60 20.98 27.06 33.52 35.94 -7.51%
EY 4.45 4.46 4.63 4.77 3.70 2.98 2.78 8.15%
DY 4.05 9.28 9.52 4.37 3.36 2.70 2.93 5.54%
P/NAPS 5.65 5.17 4.40 3.75 4.75 4.46 4.83 2.64%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 15/07/15 17/07/14 18/07/13 18/07/12 19/07/11 16/07/10 20/07/09 -
Price 8.10 8.19 8.17 6.51 7.63 7.02 7.30 -
P/RPS 8.50 8.84 9.02 8.04 9.36 10.77 12.10 -5.71%
P/EPS 22.38 23.67 23.34 22.10 26.68 33.43 38.02 -8.44%
EY 4.47 4.22 4.28 4.53 3.75 2.99 2.63 9.23%
DY 4.07 8.79 8.81 4.15 3.41 2.71 2.77 6.62%
P/NAPS 5.63 5.46 4.75 3.95 4.68 4.44 5.10 1.66%

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