[BURSA] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[BURSA] BURSA MALAYSIA BHD
Announcement Date
16-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 7.24%
YoY- -10.59%
Quarter Report
Latest QR
Upcoming QR
BURSA's Result
BURSA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 427,138 432,630 345,520 326,693 347,414 518,350 289,609 6.68%
PBT 220,358 215,738 155,932 151,940 163,321 348,836 146,830 6.99%
Tax -61,040 -57,829 -41,474 -43,576 -42,128 -93,988 -39,733 7.41%
NP 159,318 157,909 114,457 108,364 121,193 254,848 107,097 6.83%
-
NP to SH 153,120 153,097 111,008 108,364 121,193 254,848 106,025 6.31%
-
Tax Rate 27.70% 26.81% 26.60% 28.68% 25.79% 26.94% 27.06% -
Total Cost 267,820 274,721 231,062 218,329 226,221 263,502 182,512 6.59%
-
Net Worth 844,231 829,277 806,045 738,845 719,804 833,290 877,807 -0.64%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - 92,141 67,170 71,069 115,589 416,645 278,832 -
Div Payout % - 60.19% 60.51% 65.58% 95.38% 163.49% 262.99% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 844,231 829,277 806,045 738,845 719,804 833,290 877,807 -0.64%
NOSH 530,963 531,587 530,293 527,746 525,404 520,806 516,357 0.46%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 37.30% 36.50% 33.13% 33.17% 34.88% 49.17% 36.98% -
ROE 18.14% 18.46% 13.77% 14.67% 16.84% 30.58% 12.08% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 80.45 81.38 65.16 61.90 66.12 99.53 56.09 6.18%
EPS 28.80 28.80 20.93 20.53 23.07 48.93 20.53 5.79%
DPS 0.00 17.33 12.67 13.47 22.00 80.00 54.00 -
NAPS 1.59 1.56 1.52 1.40 1.37 1.60 1.70 -1.10%
Adjusted Per Share Value based on latest NOSH - 530,189
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 52.78 53.46 42.69 40.37 42.93 64.05 35.79 6.68%
EPS 18.92 18.92 13.72 13.39 14.98 31.49 13.10 6.31%
DPS 0.00 11.39 8.30 8.78 14.28 51.48 34.45 -
NAPS 1.0432 1.0247 0.996 0.9129 0.8894 1.0296 1.0847 -0.64%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 6.15 6.12 8.13 8.17 6.35 11.00 5.70 -
P/RPS 7.64 7.52 12.48 13.20 9.60 11.05 10.16 -4.63%
P/EPS 21.33 21.25 38.84 39.79 27.53 22.48 27.76 -4.29%
EY 4.69 4.71 2.57 2.51 3.63 4.45 3.60 4.50%
DY 0.00 2.83 1.56 1.65 3.46 7.27 9.47 -
P/NAPS 3.87 3.92 5.35 5.84 4.64 6.88 3.35 2.43%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 19/10/12 19/10/11 19/10/10 16/10/09 24/10/08 11/10/07 31/10/06 -
Price 6.39 6.41 8.35 8.49 5.15 13.20 5.95 -
P/RPS 7.94 7.88 12.82 13.71 7.79 13.26 10.61 -4.71%
P/EPS 22.16 22.26 39.89 41.35 22.33 26.98 28.98 -4.36%
EY 4.51 4.49 2.51 2.42 4.48 3.71 3.45 4.56%
DY 0.00 2.70 1.52 1.59 4.27 6.06 9.08 -
P/NAPS 4.02 4.11 5.49 6.06 3.76 8.25 3.50 2.33%

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