[BURSA] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[BURSA] BURSA MALAYSIA BHD
Announcement Date
16-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 60.87%
YoY- -10.59%
Quarter Report
Latest QR
Upcoming QR
BURSA's Result
BURSA's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 320,354 324,473 259,140 245,020 260,561 388,763 217,207 6.68%
PBT 165,269 161,804 116,949 113,955 122,491 261,627 110,123 6.99%
Tax -45,780 -43,372 -31,106 -32,682 -31,596 -70,491 -29,800 7.41%
NP 119,489 118,432 85,843 81,273 90,895 191,136 80,323 6.83%
-
NP to SH 114,840 114,823 83,256 81,273 90,895 191,136 79,519 6.31%
-
Tax Rate 27.70% 26.81% 26.60% 28.68% 25.79% 26.94% 27.06% -
Total Cost 200,865 206,041 173,297 163,747 169,666 197,627 136,884 6.59%
-
Net Worth 844,231 829,277 806,045 738,845 719,804 833,290 877,807 -0.64%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - 69,106 50,377 53,302 86,691 312,483 209,124 -
Div Payout % - 60.19% 60.51% 65.58% 95.38% 163.49% 262.99% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 844,231 829,277 806,045 738,845 719,804 833,290 877,807 -0.64%
NOSH 530,963 531,587 530,293 527,746 525,404 520,806 516,357 0.46%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 37.30% 36.50% 33.13% 33.17% 34.88% 49.17% 36.98% -
ROE 13.60% 13.85% 10.33% 11.00% 12.63% 22.94% 9.06% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 60.33 61.04 48.87 46.43 49.59 74.65 42.07 6.18%
EPS 21.60 21.60 15.70 15.40 17.30 36.70 15.40 5.79%
DPS 0.00 13.00 9.50 10.10 16.50 60.00 40.50 -
NAPS 1.59 1.56 1.52 1.40 1.37 1.60 1.70 -1.10%
Adjusted Per Share Value based on latest NOSH - 530,189
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 39.58 40.09 32.02 30.28 32.20 48.04 26.84 6.68%
EPS 14.19 14.19 10.29 10.04 11.23 23.62 9.83 6.30%
DPS 0.00 8.54 6.22 6.59 10.71 38.61 25.84 -
NAPS 1.0432 1.0247 0.996 0.9129 0.8894 1.0296 1.0847 -0.64%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 6.15 6.12 8.13 8.17 6.35 11.00 5.70 -
P/RPS 10.19 10.03 16.64 17.60 12.80 14.74 13.55 -4.63%
P/EPS 28.43 28.33 51.78 53.05 36.71 29.97 37.01 -4.29%
EY 3.52 3.53 1.93 1.88 2.72 3.34 2.70 4.51%
DY 0.00 2.12 1.17 1.24 2.60 5.45 7.11 -
P/NAPS 3.87 3.92 5.35 5.84 4.64 6.88 3.35 2.43%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 19/10/12 19/10/11 19/10/10 16/10/09 24/10/08 11/10/07 31/10/06 -
Price 6.39 6.41 8.35 8.49 5.15 13.20 5.95 -
P/RPS 10.59 10.50 17.09 18.29 10.38 17.68 14.14 -4.69%
P/EPS 29.54 29.68 53.18 55.13 29.77 35.97 38.64 -4.37%
EY 3.38 3.37 1.88 1.81 3.36 2.78 2.59 4.53%
DY 0.00 2.03 1.14 1.19 3.20 4.55 6.81 -
P/NAPS 4.02 4.11 5.49 6.06 3.76 8.25 3.50 2.33%

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