[BURSA] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[BURSA] BURSA MALAYSIA BHD
Announcement Date
23-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -0.22%
YoY- 21.24%
Quarter Report
Latest QR
Upcoming QR
BURSA's Result
BURSA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 510,729 510,593 500,368 481,422 427,138 432,630 345,520 6.72%
PBT 268,842 277,632 269,794 263,040 220,358 215,738 155,932 9.49%
Tax -68,481 -72,529 -70,512 -70,449 -61,040 -57,829 -41,474 8.70%
NP 200,361 205,102 199,282 192,590 159,318 157,909 114,457 9.77%
-
NP to SH 191,272 197,346 193,449 185,644 153,120 153,097 111,008 9.48%
-
Tax Rate 25.47% 26.12% 26.14% 26.78% 27.70% 26.81% 26.60% -
Total Cost 310,368 305,490 301,085 288,832 267,820 274,721 231,062 5.03%
-
Net Worth 781,503 758,751 672,094 770,564 844,231 829,277 806,045 -0.51%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - 92,141 67,170 -
Div Payout % - - - - - 60.19% 60.51% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 781,503 758,751 672,094 770,564 844,231 829,277 806,045 -0.51%
NOSH 535,276 534,332 533,408 531,423 530,963 531,587 530,293 0.15%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 39.23% 40.17% 39.83% 40.00% 37.30% 36.50% 33.13% -
ROE 24.47% 26.01% 28.78% 24.09% 18.14% 18.46% 13.77% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 95.41 95.56 93.81 90.59 80.45 81.38 65.16 6.55%
EPS 35.73 36.93 36.27 34.93 28.80 28.80 20.93 9.31%
DPS 0.00 0.00 0.00 0.00 0.00 17.33 12.67 -
NAPS 1.46 1.42 1.26 1.45 1.59 1.56 1.52 -0.66%
Adjusted Per Share Value based on latest NOSH - 531,137
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 63.11 63.09 61.83 59.49 52.78 53.46 42.69 6.72%
EPS 23.63 24.38 23.90 22.94 18.92 18.92 13.72 9.47%
DPS 0.00 0.00 0.00 0.00 0.00 11.39 8.30 -
NAPS 0.9657 0.9375 0.8305 0.9521 1.0432 1.0247 0.996 -0.51%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 8.82 8.05 8.06 7.40 6.15 6.12 8.13 -
P/RPS 9.24 8.42 8.59 8.17 7.64 7.52 12.48 -4.88%
P/EPS 24.68 21.80 22.22 21.18 21.33 21.25 38.84 -7.27%
EY 4.05 4.59 4.50 4.72 4.69 4.71 2.57 7.86%
DY 0.00 0.00 0.00 0.00 0.00 2.83 1.56 -
P/NAPS 6.04 5.67 6.40 5.10 3.87 3.92 5.35 2.04%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/10/16 23/10/15 20/10/14 23/10/13 19/10/12 19/10/11 19/10/10 -
Price 8.80 8.39 7.90 7.96 6.39 6.41 8.35 -
P/RPS 9.22 8.78 8.42 8.79 7.94 7.88 12.82 -5.34%
P/EPS 24.63 22.72 21.78 22.79 22.16 22.26 39.89 -7.71%
EY 4.06 4.40 4.59 4.39 4.51 4.49 2.51 8.33%
DY 0.00 0.00 0.00 0.00 0.00 2.70 1.52 -
P/NAPS 6.03 5.91 6.27 5.49 4.02 4.11 5.49 1.57%

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