[BURSA] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock

[BURSA] BURSA MALAYSIA BHD

Announcement Date

20-Jul-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Jun-2009 [#2]

Profit Trend

QoQ- 225.95%

YoY- -28.55%

Quarter Report

QuarterlyReport-30June2009.pdf

Latest QR

Upcoming QR

BURSA's Result

BURSA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Cumulative Result
Revenue	215,241	217,164	172,375	158,731	186,928	266,460	149,144	6.29%
YoY %	-0.89%	25.98%	8.60%	-15.08%	-29.85%	78.66%	-	-
Horiz. %	144.32%	145.61%	115.58%	106.43%	125.33%	178.66%	100.00%	-
PBT	111,294	107,617	78,156	70,170	96,331	185,966	77,339	6.24%
YoY %	3.42%	37.70%	11.38%	-27.16%	-48.20%	140.46%	-	-
Horiz. %	143.90%	139.15%	101.06%	90.73%	124.56%	240.46%	100.00%	-
Tax	-29,873	-28,703	-20,703	-19,648	-25,621	-50,810	-22,119	5.13%
YoY %	-4.08%	-38.64%	-5.37%	23.31%	49.57%	-129.71%	-	-
Horiz. %	135.06%	129.77%	93.60%	88.83%	115.83%	229.71%	100.00%	-
NP	81,421	78,914	57,453	50,522	70,710	135,156	55,220	6.67%
YoY %	3.18%	37.35%	13.72%	-28.55%	-47.68%	144.76%	-	-
Horiz. %	147.45%	142.91%	104.04%	91.49%	128.05%	244.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	78,346	76,204	55,549	50,522	70,710	135,156	54,416	6.25%
YoY %	2.81%	37.18%	9.95%	-28.55%	-47.68%	148.38%	-	-
Horiz. %	143.98%	140.04%	102.08%	92.84%	129.94%	248.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.84%	26.67%	26.49%	28.00%	26.60%	27.32%	28.60%	-
YoY %	0.64%	0.68%	-5.39%	5.26%	-2.64%	-4.48%	-	-
Horiz. %	93.85%	93.25%	92.62%	97.90%	93.01%	95.52%	100.00%	-
Total Cost	133,820	138,250	114,922	108,209	116,218	131,304	93,924	6.07%
YoY %	-3.20%	20.30%	6.20%	-6.89%	-11.49%	39.80%	-	-
Horiz. %	142.48%	147.19%	122.36%	115.21%	123.74%	139.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	877,565	868,619	835,880	752,567	759,477	894,108	872,709	0.09%
YoY %	1.03%	3.92%	11.07%	-0.91%	-15.06%	2.45%	-	-
Horiz. %	100.56%	99.53%	95.78%	86.23%	87.03%	102.45%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	71,800	69,276	50,258	53,153	86,423	166,345	64,169	1.88%
YoY %	3.64%	37.84%	-5.45%	-38.50%	-48.05%	159.23%	-	-
Horiz. %	111.89%	107.96%	78.32%	82.83%	134.68%	259.23%	100.00%	-
Div Payout %	91.65%	90.91%	90.48%	105.21%	122.22%	123.08%	117.92%	-
YoY %	0.81%	0.48%	-14.00%	-13.92%	-0.70%	4.38%	-	-
Horiz. %	77.72%	77.09%	76.73%	89.22%	103.65%	104.38%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	877,565	868,619	835,880	752,567	759,477	894,108	872,709	0.09%
YoY %	1.03%	3.92%	11.07%	-0.91%	-15.06%	2.45%	-	-
Horiz. %	100.56%	99.53%	95.78%	86.23%	87.03%	102.45%	100.00%	-
NOSH	531,858	532,895	529,038	526,270	523,777	519,830	513,358	0.59%
YoY %	-0.19%	0.73%	0.53%	0.48%	0.76%	1.26%	-	-
Horiz. %	103.60%	103.81%	103.05%	102.52%	102.03%	101.26%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	37.83%	36.34%	33.33%	31.83%	37.83%	50.72%	37.02%	-
YoY %	4.10%	9.03%	4.71%	-15.86%	-25.41%	37.01%	-	-
Horiz. %	102.19%	98.16%	90.03%	85.98%	102.19%	137.01%	100.00%	-
ROE	8.93%	8.77%	6.65%	6.71%	9.31%	15.12%	6.24%	-
YoY %	1.82%	31.88%	-0.89%	-27.93%	-38.43%	142.31%	-	-
Horiz. %	143.11%	140.54%	106.57%	107.53%	149.20%	242.31%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	40.47	40.75	32.58	30.16	35.69	51.26	29.05	5.67%
YoY %	-0.69%	25.08%	8.02%	-15.49%	-30.37%	76.45%	-	-
Horiz. %	139.31%	140.28%	112.15%	103.82%	122.86%	176.45%	100.00%	-
EPS	14.70	14.30	10.50	9.60	13.50	26.00	10.60	5.59%
YoY %	2.80%	36.19%	9.38%	-28.89%	-48.08%	145.28%	-	-
Horiz. %	138.68%	134.91%	99.06%	90.57%	127.36%	245.28%	100.00%	-
DPS	13.50	13.00	9.50	10.10	16.50	32.00	12.50	1.28%
YoY %	3.85%	36.84%	-5.94%	-38.79%	-48.44%	156.00%	-	-
Horiz. %	108.00%	104.00%	76.00%	80.80%	132.00%	256.00%	100.00%	-
NAPS	1.65	1.63	1.58	1.43	1.45	1.72	1.70	-0.49%
YoY %	1.23%	3.16%	10.49%	-1.38%	-15.70%	1.18%	-	-
Horiz. %	97.06%	95.88%	92.94%	84.12%	85.29%	101.18%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 522,716
RPS	26.60	26.83	21.30	19.61	23.10	32.92	18.43	6.30%
YoY %	-0.86%	25.96%	8.62%	-15.11%	-29.83%	78.62%	-	-
Horiz. %	144.33%	145.58%	115.57%	106.40%	125.34%	178.62%	100.00%	-
EPS	9.68	9.42	6.86	6.24	8.74	16.70	6.72	6.26%
YoY %	2.76%	37.32%	9.94%	-28.60%	-47.66%	148.51%	-	-
Horiz. %	144.05%	140.18%	102.08%	92.86%	130.06%	248.51%	100.00%	-
DPS	8.87	8.56	6.21	6.57	10.68	20.55	7.93	1.88%
YoY %	3.62%	37.84%	-5.48%	-38.48%	-48.03%	159.14%	-	-
Horiz. %	111.85%	107.94%	78.31%	82.85%	134.68%	259.14%	100.00%	-
NAPS	1.0844	1.0733	1.0328	0.9299	0.9384	1.1048	1.0784	0.09%
YoY %	1.03%	3.92%	11.07%	-0.91%	-15.06%	2.45%	-	-
Horiz. %	100.56%	99.53%	95.77%	86.23%	87.02%	102.45%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	6.18	7.74	7.04	6.90	7.45	11.40	5.75	-
P/RPS	15.27	18.99	21.61	22.88	20.88	22.24	19.79	-4.22%
YoY %	-19.59%	-12.12%	-5.55%	9.58%	-6.12%	12.38%	-	-
Horiz. %	77.16%	95.96%	109.20%	115.61%	105.51%	112.38%	100.00%	-
P/EPS	41.95	54.13	67.05	71.88	55.19	43.85	54.25	-4.19%
YoY %	-22.50%	-19.27%	-6.72%	30.24%	25.86%	-19.17%	-	-
Horiz. %	77.33%	99.78%	123.59%	132.50%	101.73%	80.83%	100.00%	-
EY	2.38	1.85	1.49	1.39	1.81	2.28	1.84	4.37%
YoY %	28.65%	24.16%	7.19%	-23.20%	-20.61%	23.91%	-	-
Horiz. %	129.35%	100.54%	80.98%	75.54%	98.37%	123.91%	100.00%	-
DY	2.18	1.68	1.35	1.46	2.21	2.81	2.17	0.07%
YoY %	29.76%	24.44%	-7.53%	-33.94%	-21.35%	29.49%	-	-
Horiz. %	100.46%	77.42%	62.21%	67.28%	101.84%	129.49%	100.00%	-
P/NAPS	3.75	4.75	4.46	4.83	5.14	6.63	3.38	1.74%
YoY %	-21.05%	6.50%	-7.66%	-6.03%	-22.47%	96.15%	-	-
Horiz. %	110.95%	140.53%	131.95%	142.90%	152.07%	196.15%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	18/07/12	19/07/11	16/07/10	20/07/09	17/07/08	17/07/07	31/07/06	-
Price	6.51	7.63	7.02	7.30	6.55	11.60	5.95	-
P/RPS	16.09	18.72	21.55	24.20	18.35	22.63	20.48	-3.93%
YoY %	-14.05%	-13.13%	-10.95%	31.88%	-18.91%	10.50%	-	-
Horiz. %	78.56%	91.41%	105.22%	118.16%	89.60%	110.50%	100.00%	-
P/EPS	44.19	53.36	66.86	76.04	48.52	44.62	56.13	-3.90%
YoY %	-17.19%	-20.19%	-12.07%	56.72%	8.74%	-20.51%	-	-
Horiz. %	78.73%	95.07%	119.12%	135.47%	86.44%	79.49%	100.00%	-
EY	2.26	1.87	1.50	1.32	2.06	2.24	1.78	4.05%
YoY %	20.86%	24.67%	13.64%	-35.92%	-8.04%	25.84%	-	-
Horiz. %	126.97%	105.06%	84.27%	74.16%	115.73%	125.84%	100.00%	-
DY	2.07	1.70	1.35	1.38	2.52	2.76	2.10	-0.23%
YoY %	21.76%	25.93%	-2.17%	-45.24%	-8.70%	31.43%	-	-
Horiz. %	98.57%	80.95%	64.29%	65.71%	120.00%	131.43%	100.00%	-
P/NAPS	3.95	4.68	4.44	5.10	4.52	6.74	3.50	2.03%
YoY %	-15.60%	5.41%	-12.94%	12.83%	-32.94%	92.57%	-	-
Horiz. %	112.86%	133.71%	126.86%	145.71%	129.14%	192.57%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos