[BURSA] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[BURSA] BURSA MALAYSIA BHD
Announcement Date
31-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -2.02%
YoY- 14.11%
Quarter Report
Latest QR
Upcoming QR
BURSA's Result
BURSA's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 135,559 128,480 113,927 104,233 95,669 101,909 157,397 -2.45%
PBT 70,552 69,413 48,300 50,070 44,309 46,805 105,226 -6.44%
Tax -17,924 -14,853 -13,358 -12,673 -11,407 -17,007 -8,761 12.66%
NP 52,628 54,560 34,942 37,397 32,902 29,798 96,465 -9.60%
-
NP to SH 50,603 53,139 33,842 35,758 31,337 29,785 96,315 -10.16%
-
Tax Rate 25.41% 21.40% 27.66% 25.31% 25.74% 36.34% 8.33% -
Total Cost 82,931 73,920 78,985 66,836 62,767 72,111 60,932 5.26%
-
Net Worth 798,994 743,945 803,747 879,376 860,439 851,000 841,433 -0.85%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 95,879 95,650 84,604 71,948 69,047 55,846 47,628 12.36%
Div Payout % 189.47% 180.00% 250.00% 201.21% 220.34% 187.50% 49.45% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 798,994 743,945 803,747 879,376 860,439 851,000 841,433 -0.85%
NOSH 532,663 531,390 528,781 532,955 531,135 531,875 529,203 0.10%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 38.82% 42.47% 30.67% 35.88% 34.39% 29.24% 61.29% -
ROE 6.33% 7.14% 4.21% 4.07% 3.64% 3.50% 11.45% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 25.45 24.18 21.55 19.56 18.01 19.16 29.74 -2.56%
EPS 9.50 10.00 6.40 6.70 5.90 5.60 18.20 -10.26%
DPS 18.00 18.00 16.00 13.50 13.00 10.50 9.00 12.24%
NAPS 1.50 1.40 1.52 1.65 1.62 1.60 1.59 -0.96%
Adjusted Per Share Value based on latest NOSH - 532,955
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 16.75 15.88 14.08 12.88 11.82 12.59 19.45 -2.45%
EPS 6.25 6.57 4.18 4.42 3.87 3.68 11.90 -10.17%
DPS 11.85 11.82 10.45 8.89 8.53 6.90 5.89 12.35%
NAPS 0.9873 0.9192 0.9931 1.0866 1.0632 1.0515 1.0397 -0.85%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 8.35 8.10 8.23 6.22 6.70 7.80 7.99 -
P/RPS 32.81 33.50 38.20 31.80 37.20 40.71 26.86 3.38%
P/EPS 87.89 81.00 128.59 92.71 113.56 139.29 43.90 12.25%
EY 1.14 1.23 0.78 1.08 0.88 0.72 2.28 -10.90%
DY 2.16 2.22 1.94 2.17 1.94 1.35 1.13 11.39%
P/NAPS 5.57 5.79 5.41 3.77 4.14 4.88 5.03 1.71%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 02/02/16 29/01/15 29/01/14 31/01/13 09/02/12 27/01/11 04/02/10 -
Price 8.40 8.21 7.78 6.62 7.52 8.37 7.71 -
P/RPS 33.01 33.96 36.11 33.85 41.75 43.68 25.92 4.11%
P/EPS 88.42 82.10 121.56 98.67 127.46 149.46 42.36 13.04%
EY 1.13 1.22 0.82 1.01 0.78 0.67 2.36 -11.54%
DY 2.14 2.19 2.06 2.04 1.73 1.25 1.17 10.58%
P/NAPS 5.60 5.86 5.12 4.01 4.64 5.23 4.85 2.42%

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