[BURSA] YoY Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[BURSA] BURSA MALAYSIA BHD
Announcement Date
19-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 0.45%
YoY- 37.92%
Quarter Report
Latest QR
Upcoming QR
BURSA's Result
BURSA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 500,368 481,422 427,138 432,630 345,520 326,693 347,414 6.26%
PBT 269,794 263,040 220,358 215,738 155,932 151,940 163,321 8.72%
Tax -70,512 -70,449 -61,040 -57,829 -41,474 -43,576 -42,128 8.95%
NP 199,282 192,590 159,318 157,909 114,457 108,364 121,193 8.63%
-
NP to SH 193,449 185,644 153,120 153,097 111,008 108,364 121,193 8.10%
-
Tax Rate 26.14% 26.78% 27.70% 26.81% 26.60% 28.68% 25.79% -
Total Cost 301,085 288,832 267,820 274,721 231,062 218,329 226,221 4.87%
-
Net Worth 672,094 770,564 844,231 829,277 806,045 738,845 719,804 -1.13%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - 92,141 67,170 71,069 115,589 -
Div Payout % - - - 60.19% 60.51% 65.58% 95.38% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 672,094 770,564 844,231 829,277 806,045 738,845 719,804 -1.13%
NOSH 533,408 531,423 530,963 531,587 530,293 527,746 525,404 0.25%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 39.83% 40.00% 37.30% 36.50% 33.13% 33.17% 34.88% -
ROE 28.78% 24.09% 18.14% 18.46% 13.77% 14.67% 16.84% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 93.81 90.59 80.45 81.38 65.16 61.90 66.12 6.00%
EPS 36.27 34.93 28.80 28.80 20.93 20.53 23.07 7.82%
DPS 0.00 0.00 0.00 17.33 12.67 13.47 22.00 -
NAPS 1.26 1.45 1.59 1.56 1.52 1.40 1.37 -1.38%
Adjusted Per Share Value based on latest NOSH - 529,027
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 61.83 59.49 52.78 53.46 42.69 40.37 42.93 6.26%
EPS 23.90 22.94 18.92 18.92 13.72 13.39 14.98 8.09%
DPS 0.00 0.00 0.00 11.39 8.30 8.78 14.28 -
NAPS 0.8305 0.9521 1.0432 1.0247 0.996 0.9129 0.8894 -1.13%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 8.06 7.40 6.15 6.12 8.13 8.17 6.35 -
P/RPS 8.59 8.17 7.64 7.52 12.48 13.20 9.60 -1.83%
P/EPS 22.22 21.18 21.33 21.25 38.84 39.79 27.53 -3.50%
EY 4.50 4.72 4.69 4.71 2.57 2.51 3.63 3.64%
DY 0.00 0.00 0.00 2.83 1.56 1.65 3.46 -
P/NAPS 6.40 5.10 3.87 3.92 5.35 5.84 4.64 5.50%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 20/10/14 23/10/13 19/10/12 19/10/11 19/10/10 16/10/09 24/10/08 -
Price 7.90 7.96 6.39 6.41 8.35 8.49 5.15 -
P/RPS 8.42 8.79 7.94 7.88 12.82 13.71 7.79 1.30%
P/EPS 21.78 22.79 22.16 22.26 39.89 41.35 22.33 -0.41%
EY 4.59 4.39 4.51 4.49 2.51 2.42 4.48 0.40%
DY 0.00 0.00 0.00 2.70 1.52 1.59 4.27 -
P/NAPS 6.27 5.49 4.02 4.11 5.49 6.06 3.76 8.89%

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