[BURSA] YoY 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- -12.2%
YoY- 52.35%
Quarter Report
Latest QR
Upcoming QR
BURSA's Result
BURSA's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 105,113 107,309 86,765 86,289 73,633 122,303 68,063 7.50%
PBT 53,975 54,187 38,793 43,785 26,160 75,661 32,784 8.65%
Tax -15,907 -14,669 -10,403 -13,034 -5,975 -19,681 -7,681 12.88%
NP 38,068 39,518 28,390 30,751 20,185 55,980 25,103 7.17%
-
NP to SH 36,494 38,619 27,707 30,751 20,185 55,980 25,103 6.42%
-
Tax Rate 29.47% 27.07% 26.82% 29.77% 22.84% 26.01% 23.43% -
Total Cost 67,045 67,791 58,375 55,538 53,448 66,323 42,960 7.69%
-
Net Worth 841,223 825,282 809,896 742,265 727,722 837,084 870,920 -0.57%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - 146,489 143,445 -
Div Payout % - - - - - 261.68% 571.43% -
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 841,223 825,282 809,896 742,265 727,722 837,084 870,920 -0.57%
NOSH 529,071 529,027 532,826 530,189 531,184 523,177 512,306 0.53%
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 36.22% 36.83% 32.72% 35.64% 27.41% 45.77% 36.88% -
ROE 4.34% 4.68% 3.42% 4.14% 2.77% 6.69% 2.88% -
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 19.87 20.28 16.28 16.28 13.86 23.38 13.29 6.92%
EPS 6.90 7.30 5.20 5.80 3.80 10.70 4.90 5.86%
DPS 0.00 0.00 0.00 0.00 0.00 28.00 28.00 -
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 12.99 13.26 10.72 10.66 9.10 15.11 8.41 7.50%
EPS 4.51 4.77 3.42 3.80 2.49 6.92 3.10 6.44%
DPS 0.00 0.00 0.00 0.00 0.00 18.10 17.72 -
NAPS 1.0394 1.0197 1.0007 0.9172 0.8992 1.0343 1.0761 -0.57%
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 30.96 30.17 49.93 50.20 45.81 47.05 42.90 -5.28%
P/EPS 89.16 83.84 156.35 140.86 167.11 102.80 116.33 -4.33%
EY 1.12 1.19 0.64 0.71 0.60 0.97 0.86 4.49%
DY 0.00 0.00 0.00 0.00 0.00 2.55 4.91 -
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 32.16 31.60 51.28 52.17 37.15 56.47 44.79 -5.36%
P/EPS 92.64 87.81 160.58 146.38 135.53 123.36 121.43 -4.40%
EY 1.08 1.14 0.62 0.68 0.74 0.81 0.82 4.69%
DY 0.00 0.00 0.00 0.00 0.00 2.12 4.71 -
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