[BURSA] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[BURSA] BURSA MALAYSIA BHD
Announcement Date
18-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 92.91%
YoY- 2.81%
Quarter Report
Latest QR
Upcoming QR
BURSA's Result
BURSA's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 254,113 246,318 240,787 215,241 217,164 172,375 158,731 8.15%
PBT 136,333 128,728 132,824 111,294 107,617 78,156 70,170 11.69%
Tax -36,131 -33,921 -36,044 -29,873 -28,703 -20,703 -19,648 10.68%
NP 100,202 94,807 96,780 81,421 78,914 57,453 50,522 12.08%
-
NP to SH 96,544 91,999 93,024 78,346 76,204 55,549 50,522 11.39%
-
Tax Rate 26.50% 26.35% 27.14% 26.84% 26.67% 26.49% 28.00% -
Total Cost 153,911 151,511 144,007 133,820 138,250 114,922 108,209 6.04%
-
Net Worth 768,084 797,679 914,293 877,565 868,619 835,880 752,567 0.34%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 88,009 191,443 191,363 71,800 69,276 50,258 53,153 8.76%
Div Payout % 91.16% 208.09% 205.71% 91.65% 90.91% 90.48% 105.21% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 768,084 797,679 914,293 877,565 868,619 835,880 752,567 0.34%
NOSH 533,392 531,786 531,565 531,858 532,895 529,038 526,270 0.22%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 39.43% 38.49% 40.19% 37.83% 36.34% 33.33% 31.83% -
ROE 12.57% 11.53% 10.17% 8.93% 8.77% 6.65% 6.71% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 47.64 46.32 45.30 40.47 40.75 32.58 30.16 7.91%
EPS 18.10 17.30 17.50 14.70 14.30 10.50 9.60 11.14%
DPS 16.50 36.00 36.00 13.50 13.00 9.50 10.10 8.52%
NAPS 1.44 1.50 1.72 1.65 1.63 1.58 1.43 0.11%
Adjusted Per Share Value based on latest NOSH - 534,464
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 31.40 30.44 29.75 26.60 26.83 21.30 19.61 8.15%
EPS 11.93 11.37 11.49 9.68 9.42 6.86 6.24 11.40%
DPS 10.87 23.66 23.65 8.87 8.56 6.21 6.57 8.74%
NAPS 0.9491 0.9856 1.1297 1.0844 1.0733 1.0328 0.9299 0.34%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 8.14 7.76 7.56 6.18 7.74 7.04 6.90 -
P/RPS 17.09 16.75 16.69 15.27 18.99 21.61 22.88 -4.74%
P/EPS 44.97 44.86 43.20 41.95 54.13 67.05 71.88 -7.51%
EY 2.22 2.23 2.31 2.38 1.85 1.49 1.39 8.11%
DY 2.03 4.64 4.76 2.18 1.68 1.35 1.46 5.64%
P/NAPS 5.65 5.17 4.40 3.75 4.75 4.46 4.83 2.64%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 15/07/15 17/07/14 18/07/13 18/07/12 19/07/11 16/07/10 20/07/09 -
Price 8.10 8.19 8.17 6.51 7.63 7.02 7.30 -
P/RPS 17.00 17.68 18.04 16.09 18.72 21.55 24.20 -5.71%
P/EPS 44.75 47.34 46.69 44.19 53.36 66.86 76.04 -8.45%
EY 2.23 2.11 2.14 2.26 1.87 1.50 1.32 9.12%
DY 2.04 4.40 4.41 2.07 1.70 1.35 1.38 6.72%
P/NAPS 5.63 5.46 4.75 3.95 4.68 4.44 5.10 1.66%

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