[BURSA] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[BURSA] BURSA MALAYSIA BHD
Announcement Date
23-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -15.71%
YoY- 26.62%
Quarter Report
Latest QR
Upcoming QR
BURSA's Result
BURSA's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 119,396 128,832 128,958 120,280 105,113 107,309 86,765 5.45%
PBT 61,602 71,891 73,618 64,456 53,975 54,187 38,793 8.00%
Tax -15,653 -18,266 -18,963 -16,793 -15,907 -14,669 -10,403 7.04%
NP 45,949 53,625 54,655 47,663 38,068 39,518 28,390 8.34%
-
NP to SH 44,043 51,466 53,088 46,209 36,494 38,619 27,707 8.02%
-
Tax Rate 25.41% 25.41% 25.76% 26.05% 29.47% 27.07% 26.82% -
Total Cost 73,447 75,207 74,303 72,617 67,045 67,791 58,375 3.89%
-
Net Worth 784,180 761,267 668,908 770,150 841,223 825,282 809,896 -0.53%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 784,180 761,267 668,908 770,150 841,223 825,282 809,896 -0.53%
NOSH 537,109 536,104 530,880 531,137 529,071 529,027 532,826 0.13%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 38.48% 41.62% 42.38% 39.63% 36.22% 36.83% 32.72% -
ROE 5.62% 6.76% 7.94% 6.00% 4.34% 4.68% 3.42% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 22.23 24.03 24.29 22.65 19.87 20.28 16.28 5.32%
EPS 8.20 9.60 10.00 8.70 6.90 7.30 5.20 7.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.42 1.26 1.45 1.59 1.56 1.52 -0.66%
Adjusted Per Share Value based on latest NOSH - 531,137
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 14.75 15.92 15.93 14.86 12.99 13.26 10.72 5.45%
EPS 5.44 6.36 6.56 5.71 4.51 4.77 3.42 8.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.969 0.9407 0.8265 0.9516 1.0394 1.0197 1.0007 -0.53%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 8.82 8.05 8.06 7.40 6.15 6.12 8.13 -
P/RPS 39.68 33.50 33.18 32.68 30.96 30.17 49.93 -3.75%
P/EPS 107.56 83.85 80.60 85.06 89.16 83.84 156.35 -6.03%
EY 0.93 1.19 1.24 1.18 1.12 1.19 0.64 6.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.04 5.67 6.40 5.10 3.87 3.92 5.35 2.04%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/10/16 23/10/15 20/10/14 23/10/13 19/10/12 19/10/11 19/10/10 -
Price 8.80 8.39 7.90 7.96 6.39 6.41 8.35 -
P/RPS 39.59 34.91 32.52 35.15 32.16 31.60 51.28 -4.21%
P/EPS 107.32 87.40 79.00 91.49 92.64 87.81 160.58 -6.48%
EY 0.93 1.14 1.27 1.09 1.08 1.14 0.62 6.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.03 5.91 6.27 5.49 4.02 4.11 5.49 1.57%

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