[BURSA] YoY TTM Result on 30-Jun-2014 [#2]

Stock
[BURSA] BURSA MALAYSIA BHD
Announcement Date
17-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -4.43%
YoY- 4.1%
Quarter Report
Latest QR
Upcoming QR
BURSA's Result
BURSA's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 528,488 528,042 511,551 480,525 450,133 418,219 405,838 4.49%
PBT 290,743 282,473 279,364 241,484 236,869 209,790 193,215 7.04%
Tax -72,587 -71,898 -69,947 -64,072 -64,624 -55,949 -56,113 4.37%
NP 218,156 210,575 209,417 177,412 172,245 153,841 137,102 8.04%
-
NP to SH 210,379 201,480 202,771 172,050 165,276 148,302 133,696 7.84%
-
Tax Rate 24.97% 25.45% 25.04% 26.53% 27.28% 26.67% 29.04% -
Total Cost 310,332 317,467 302,134 303,113 277,888 264,378 268,736 2.42%
-
Net Worth 906,509 817,413 766,281 798,596 915,507 881,866 868,863 0.70%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 278,905 187,300 183,453 276,268 263,566 141,200 125,142 14.27%
Div Payout % 132.57% 92.96% 90.47% 160.57% 159.47% 95.21% 93.60% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 906,509 817,413 766,281 798,596 915,507 881,866 868,863 0.70%
NOSH 536,396 537,771 532,139 532,397 532,271 534,464 533,044 0.10%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 41.28% 39.88% 40.94% 36.92% 38.27% 36.78% 33.78% -
ROE 23.21% 24.65% 26.46% 21.54% 18.05% 16.82% 15.39% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 98.53 98.19 96.13 90.26 84.57 78.25 76.14 4.38%
EPS 39.22 37.47 38.10 32.32 31.05 27.75 25.08 7.72%
DPS 52.00 35.00 34.50 52.00 49.50 26.50 23.50 14.13%
NAPS 1.69 1.52 1.44 1.50 1.72 1.65 1.63 0.60%
Adjusted Per Share Value based on latest NOSH - 532,397
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 65.30 65.25 63.21 59.38 55.62 51.68 50.15 4.49%
EPS 26.00 24.90 25.06 21.26 20.42 18.32 16.52 7.84%
DPS 34.46 23.14 22.67 34.14 32.57 17.45 15.46 14.27%
NAPS 1.1201 1.01 0.9468 0.9868 1.1312 1.0897 1.0736 0.70%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 10.60 8.56 8.14 7.76 7.56 6.18 7.74 -
P/RPS 10.76 8.72 8.47 8.60 8.94 7.90 10.17 0.94%
P/EPS 27.03 22.85 21.36 24.01 24.35 22.27 30.86 -2.18%
EY 3.70 4.38 4.68 4.16 4.11 4.49 3.24 2.23%
DY 4.91 4.09 4.24 6.70 6.55 4.29 3.04 8.31%
P/NAPS 6.27 5.63 5.65 5.17 4.40 3.75 4.75 4.73%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 26/07/17 25/07/16 15/07/15 17/07/14 18/07/13 18/07/12 19/07/11 -
Price 10.50 8.89 8.10 8.19 8.17 6.51 7.63 -
P/RPS 10.66 9.05 8.43 9.07 9.66 8.32 10.02 1.03%
P/EPS 26.77 23.73 21.26 25.34 26.31 23.46 30.42 -2.10%
EY 3.74 4.21 4.70 3.95 3.80 4.26 3.29 2.15%
DY 4.95 3.94 4.26 6.35 6.06 4.07 3.08 8.22%
P/NAPS 6.21 5.85 5.63 5.46 4.75 3.95 4.68 4.82%

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