[BURSA] YoY Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock

[BURSA] BURSA MALAYSIA BHD

Announcement Date

19-Jul-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

30-Jun-2011 [#2]

Profit Trend

QoQ- 88.2%

YoY- 37.18%

Quarter Report

QuarterlyReport-30June2011.pdf

Latest QR

Upcoming QR

BURSA's Result

BURSA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Cumulative Result
Revenue	246,318	240,787	215,241	217,164	172,375	158,731	186,928	4.70%
YoY %	2.30%	11.87%	-0.89%	25.98%	8.60%	-15.08%	-	-
Horiz. %	131.77%	128.81%	115.15%	116.18%	92.21%	84.92%	100.00%	-
PBT	128,728	132,824	111,294	107,617	78,156	70,170	96,331	4.94%
YoY %	-3.08%	19.35%	3.42%	37.70%	11.38%	-27.16%	-	-
Horiz. %	133.63%	137.88%	115.53%	111.72%	81.13%	72.84%	100.00%	-
Tax	-33,921	-36,044	-29,873	-28,703	-20,703	-19,648	-25,621	4.78%
YoY %	5.89%	-20.66%	-4.08%	-38.64%	-5.37%	23.31%	-	-
Horiz. %	132.40%	140.68%	116.60%	112.03%	80.80%	76.69%	100.00%	-
NP	94,807	96,780	81,421	78,914	57,453	50,522	70,710	5.00%
YoY %	-2.04%	18.86%	3.18%	37.35%	13.72%	-28.55%	-	-
Horiz. %	134.08%	136.87%	115.15%	111.60%	81.25%	71.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	91,999	93,024	78,346	76,204	55,549	50,522	70,710	4.48%
YoY %	-1.10%	18.73%	2.81%	37.18%	9.95%	-28.55%	-	-
Horiz. %	130.11%	131.56%	110.80%	107.77%	78.56%	71.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.35%	27.14%	26.84%	26.67%	26.49%	28.00%	26.60%	-
YoY %	-2.91%	1.12%	0.64%	0.68%	-5.39%	5.26%	-	-
Horiz. %	99.06%	102.03%	100.90%	100.26%	99.59%	105.26%	100.00%	-
Total Cost	151,511	144,007	133,820	138,250	114,922	108,209	116,218	4.51%
YoY %	5.21%	7.61%	-3.20%	20.30%	6.20%	-6.89%	-	-
Horiz. %	130.37%	123.91%	115.15%	118.96%	98.88%	93.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	797,679	914,293	877,565	868,619	835,880	752,567	759,477	0.82%
YoY %	-12.75%	4.19%	1.03%	3.92%	11.07%	-0.91%	-	-
Horiz. %	105.03%	120.38%	115.55%	114.37%	110.06%	99.09%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	191,443	191,363	71,800	69,276	50,258	53,153	86,423	14.16%
YoY %	0.04%	166.52%	3.64%	37.84%	-5.45%	-38.50%	-	-
Horiz. %	221.52%	221.43%	83.08%	80.16%	58.15%	61.50%	100.00%	-
Div Payout %	208.09%	205.71%	91.65%	90.91%	90.48%	105.21%	122.22%	-
YoY %	1.16%	124.45%	0.81%	0.48%	-14.00%	-13.92%	-	-
Horiz. %	170.26%	168.31%	74.99%	74.38%	74.03%	86.08%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	797,679	914,293	877,565	868,619	835,880	752,567	759,477	0.82%
YoY %	-12.75%	4.19%	1.03%	3.92%	11.07%	-0.91%	-	-
Horiz. %	105.03%	120.38%	115.55%	114.37%	110.06%	99.09%	100.00%	-
NOSH	531,786	531,565	531,858	532,895	529,038	526,270	523,777	0.25%
YoY %	0.04%	-0.06%	-0.19%	0.73%	0.53%	0.48%	-	-
Horiz. %	101.53%	101.49%	101.54%	101.74%	101.00%	100.48%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	38.49%	40.19%	37.83%	36.34%	33.33%	31.83%	37.83%	-
YoY %	-4.23%	6.24%	4.10%	9.03%	4.71%	-15.86%	-	-
Horiz. %	101.74%	106.24%	100.00%	96.06%	88.10%	84.14%	100.00%	-
ROE	11.53%	10.17%	8.93%	8.77%	6.65%	6.71%	9.31%	-
YoY %	13.37%	13.89%	1.82%	31.88%	-0.89%	-27.93%	-	-
Horiz. %	123.85%	109.24%	95.92%	94.20%	71.43%	72.07%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	46.32	45.30	40.47	40.75	32.58	30.16	35.69	4.43%
YoY %	2.25%	11.93%	-0.69%	25.08%	8.02%	-15.49%	-	-
Horiz. %	129.78%	126.93%	113.39%	114.18%	91.29%	84.51%	100.00%	-
EPS	17.30	17.50	14.70	14.30	10.50	9.60	13.50	4.21%
YoY %	-1.14%	19.05%	2.80%	36.19%	9.38%	-28.89%	-	-
Horiz. %	128.15%	129.63%	108.89%	105.93%	77.78%	71.11%	100.00%	-
DPS	36.00	36.00	13.50	13.00	9.50	10.10	16.50	13.87%
YoY %	0.00%	166.67%	3.85%	36.84%	-5.94%	-38.79%	-	-
Horiz. %	218.18%	218.18%	81.82%	78.79%	57.58%	61.21%	100.00%	-
NAPS	1.50	1.72	1.65	1.63	1.58	1.43	1.45	0.56%
YoY %	-12.79%	4.24%	1.23%	3.16%	10.49%	-1.38%	-	-
Horiz. %	103.45%	118.62%	113.79%	112.41%	108.97%	98.62%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 533,044
RPS	30.44	29.75	26.60	26.83	21.30	19.61	23.10	4.70%
YoY %	2.32%	11.84%	-0.86%	25.96%	8.62%	-15.11%	-	-
Horiz. %	131.77%	128.79%	115.15%	116.15%	92.21%	84.89%	100.00%	-
EPS	11.37	11.49	9.68	9.42	6.86	6.24	8.74	4.47%
YoY %	-1.04%	18.70%	2.76%	37.32%	9.94%	-28.60%	-	-
Horiz. %	130.09%	131.46%	110.76%	107.78%	78.49%	71.40%	100.00%	-
DPS	23.66	23.65	8.87	8.56	6.21	6.57	10.68	14.16%
YoY %	0.04%	166.63%	3.62%	37.84%	-5.48%	-38.48%	-	-
Horiz. %	221.54%	221.44%	83.05%	80.15%	58.15%	61.52%	100.00%	-
NAPS	0.9856	1.1297	1.0844	1.0733	1.0328	0.9299	0.9384	0.82%
YoY %	-12.76%	4.18%	1.03%	3.92%	11.07%	-0.91%	-	-
Horiz. %	105.03%	120.39%	115.56%	114.38%	110.06%	99.09%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	7.76	7.56	6.18	7.74	7.04	6.90	7.45	-
P/RPS	16.75	16.69	15.27	18.99	21.61	22.88	20.88	-3.60%
YoY %	0.36%	9.30%	-19.59%	-12.12%	-5.55%	9.58%	-	-
Horiz. %	80.22%	79.93%	73.13%	90.95%	103.50%	109.58%	100.00%	-
P/EPS	44.86	43.20	41.95	54.13	67.05	71.88	55.19	-3.39%
YoY %	3.84%	2.98%	-22.50%	-19.27%	-6.72%	30.24%	-	-
Horiz. %	81.28%	78.28%	76.01%	98.08%	121.49%	130.24%	100.00%	-
EY	2.23	2.31	2.38	1.85	1.49	1.39	1.81	3.53%
YoY %	-3.46%	-2.94%	28.65%	24.16%	7.19%	-23.20%	-	-
Horiz. %	123.20%	127.62%	131.49%	102.21%	82.32%	76.80%	100.00%	-
DY	4.64	4.76	2.18	1.68	1.35	1.46	2.21	13.15%
YoY %	-2.52%	118.35%	29.76%	24.44%	-7.53%	-33.94%	-	-
Horiz. %	209.95%	215.38%	98.64%	76.02%	61.09%	66.06%	100.00%	-
P/NAPS	5.17	4.40	3.75	4.75	4.46	4.83	5.14	0.09%
YoY %	17.50%	17.33%	-21.05%	6.50%	-7.66%	-6.03%	-	-
Horiz. %	100.58%	85.60%	72.96%	92.41%	86.77%	93.97%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	17/07/14	18/07/13	18/07/12	19/07/11	16/07/10	20/07/09	17/07/08	-
Price	8.19	8.17	6.51	7.63	7.02	7.30	6.55	-
P/RPS	17.68	18.04	16.09	18.72	21.55	24.20	18.35	-0.61%
YoY %	-2.00%	12.12%	-14.05%	-13.13%	-10.95%	31.88%	-	-
Horiz. %	96.35%	98.31%	87.68%	102.02%	117.44%	131.88%	100.00%	-
P/EPS	47.34	46.69	44.19	53.36	66.86	76.04	48.52	-0.40%
YoY %	1.39%	5.66%	-17.19%	-20.19%	-12.07%	56.72%	-	-
Horiz. %	97.57%	96.23%	91.08%	109.98%	137.80%	156.72%	100.00%	-
EY	2.11	2.14	2.26	1.87	1.50	1.32	2.06	0.40%
YoY %	-1.40%	-5.31%	20.86%	24.67%	13.64%	-35.92%	-	-
Horiz. %	102.43%	103.88%	109.71%	90.78%	72.82%	64.08%	100.00%	-
DY	4.40	4.41	2.07	1.70	1.35	1.38	2.52	9.72%
YoY %	-0.23%	113.04%	21.76%	25.93%	-2.17%	-45.24%	-	-
Horiz. %	174.60%	175.00%	82.14%	67.46%	53.57%	54.76%	100.00%	-
P/NAPS	5.46	4.75	3.95	4.68	4.44	5.10	4.52	3.19%
YoY %	14.95%	20.25%	-15.60%	5.41%	-12.94%	12.83%	-	-
Horiz. %	120.80%	105.09%	87.39%	103.54%	98.23%	112.83%	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