[BURSA] YoY TTM 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- 12.54%

YoY- -32.47%

Quarter Report

QuarterlyReport-30September2009.pdf

Latest QR

Upcoming QR

BURSA's Result

BURSA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
TTM Result
Revenue	416,023	426,382	416,537	316,134	363,766	473,499	274,611	7.16%
YoY %	-2.43%	2.36%	31.76%	-13.09%	-23.17%	72.43%	-	-
Horiz. %	151.50%	155.27%	151.68%	115.12%	132.47%	172.43%	100.00%	-
PBT	209,578	208,609	222,175	137,091	179,844	304,417	131,163	8.11%
YoY %	0.46%	-6.11%	62.06%	-23.77%	-40.92%	132.09%	-	-
Horiz. %	159.78%	159.05%	169.39%	104.52%	137.11%	232.09%	100.00%	-
Tax	-57,187	-60,379	-39,867	-42,293	-39,460	-84,695	-35,314	8.35%
YoY %	5.29%	-51.45%	5.74%	-7.18%	53.41%	-139.83%	-	-
Horiz. %	161.94%	170.98%	112.89%	119.76%	111.74%	239.83%	100.00%	-
NP	152,391	148,230	182,308	94,798	140,384	219,722	95,849	8.02%
YoY %	2.81%	-18.69%	92.31%	-32.47%	-36.11%	129.24%	-	-
Horiz. %	158.99%	154.65%	190.20%	98.90%	146.46%	229.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	146,177	144,608	179,571	94,798	140,384	219,722	94,138	7.60%
YoY %	1.09%	-19.47%	89.42%	-32.47%	-36.11%	133.40%	-	-
Horiz. %	155.28%	153.61%	190.75%	100.70%	149.13%	233.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.29%	28.94%	17.94%	30.85%	21.94%	27.82%	26.92%	-
YoY %	-5.70%	61.32%	-41.85%	40.61%	-21.14%	3.34%	-	-
Horiz. %	101.37%	107.50%	66.64%	114.60%	81.50%	103.34%	100.00%	-
Total Cost	263,632	278,152	234,229	221,336	223,382	253,777	178,762	6.68%
YoY %	-5.22%	18.75%	5.83%	-0.92%	-11.98%	41.96%	-	-
Horiz. %	147.48%	155.60%	131.03%	123.82%	124.96%	141.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	841,223	825,282	809,896	742,265	727,722	837,084	870,920	-0.57%
YoY %	1.93%	1.90%	9.11%	2.00%	-13.06%	-3.89%	-	-
Horiz. %	96.59%	94.76%	92.99%	85.23%	83.56%	96.11%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Dividend
Div	141,200	125,142	97,865	93,369	216,151	385,669	260,225	-9.67%
YoY %	12.83%	27.87%	4.82%	-56.80%	-43.95%	48.21%	-	-
Horiz. %	54.26%	48.09%	37.61%	35.88%	83.06%	148.21%	100.00%	-
Div Payout %	96.60%	86.54%	54.50%	98.49%	153.97%	175.53%	276.43%	-
YoY %	11.62%	58.79%	-44.66%	-36.03%	-12.28%	-36.50%	-	-
Horiz. %	34.95%	31.31%	19.72%	35.63%	55.70%	63.50%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	841,223	825,282	809,896	742,265	727,722	837,084	870,920	-0.57%
YoY %	1.93%	1.90%	9.11%	2.00%	-13.06%	-3.89%	-	-
Horiz. %	96.59%	94.76%	92.99%	85.23%	83.56%	96.11%	100.00%	-
NOSH	529,071	529,027	532,826	530,189	531,184	523,177	512,306	0.53%
YoY %	0.01%	-0.71%	0.50%	-0.19%	1.53%	2.12%	-	-
Horiz. %	103.27%	103.26%	104.01%	103.49%	103.68%	102.12%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	36.63%	34.76%	43.77%	29.99%	38.59%	46.40%	34.90%	-
YoY %	5.38%	-20.58%	45.95%	-22.29%	-16.83%	32.95%	-	-
Horiz. %	104.96%	99.60%	125.42%	85.93%	110.57%	132.95%	100.00%	-
ROE	17.38%	17.52%	22.17%	12.77%	19.29%	26.25%	10.81%	-
YoY %	-0.80%	-20.97%	73.61%	-33.80%	-26.51%	142.83%	-	-
Horiz. %	160.78%	162.07%	205.09%	118.13%	178.45%	242.83%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	78.63	80.60	78.17	59.63	68.48	90.50	53.60	6.58%
YoY %	-2.44%	3.11%	31.09%	-12.92%	-24.33%	68.84%	-	-
Horiz. %	146.70%	150.37%	145.84%	111.25%	127.76%	168.84%	100.00%	-
EPS	27.63	27.33	33.70	17.88	26.43	42.00	18.38	7.02%
YoY %	1.10%	-18.90%	88.48%	-32.35%	-37.07%	128.51%	-	-
Horiz. %	150.33%	148.69%	183.35%	97.28%	143.80%	228.51%	100.00%	-
DPS	26.50	23.50	18.50	17.90	41.50	74.00	50.50	-10.18%
YoY %	12.77%	27.03%	3.35%	-56.87%	-43.92%	46.53%	-	-
Horiz. %	52.48%	46.53%	36.63%	35.45%	82.18%	146.53%	100.00%	-
NAPS	1.59	1.56	1.52	1.40	1.37	1.60	1.70	-1.10%
YoY %	1.92%	2.63%	8.57%	2.19%	-14.37%	-5.88%	-	-
Horiz. %	93.53%	91.76%	89.41%	82.35%	80.59%	94.12%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 530,189
RPS	51.41	52.69	51.47	39.06	44.95	58.51	33.93	7.16%
YoY %	-2.43%	2.37%	31.77%	-13.10%	-23.18%	72.44%	-	-
Horiz. %	151.52%	155.29%	151.69%	115.12%	132.48%	172.44%	100.00%	-
EPS	18.06	17.87	22.19	11.71	17.35	27.15	11.63	7.60%
YoY %	1.06%	-19.47%	89.50%	-32.51%	-36.10%	133.45%	-	-
Horiz. %	155.29%	153.65%	190.80%	100.69%	149.18%	233.45%	100.00%	-
DPS	17.45	15.46	12.09	11.54	26.71	47.65	32.15	-9.67%
YoY %	12.87%	27.87%	4.77%	-56.80%	-43.95%	48.21%	-	-
Horiz. %	54.28%	48.09%	37.60%	35.89%	83.08%	148.21%	100.00%	-
NAPS	1.0394	1.0197	1.0007	0.9172	0.8992	1.0343	1.0761	-0.57%
YoY %	1.93%	1.90%	9.10%	2.00%	-13.06%	-3.88%	-	-
Horiz. %	96.59%	94.76%	92.99%	85.23%	83.56%	96.12%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
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	7.82	7.59	10.40	13.70	9.27	12.15	10.63	-4.98%
YoY %	3.03%	-27.02%	-24.09%	47.79%	-23.70%	14.30%	-	-
Horiz. %	73.57%	71.40%	97.84%	128.88%	87.21%	114.30%	100.00%	-
P/EPS	22.26	22.39	24.12	45.69	24.03	26.19	31.02	-5.37%
YoY %	-0.58%	-7.17%	-47.21%	90.14%	-8.25%	-15.57%	-	-
Horiz. %	71.76%	72.18%	77.76%	147.29%	77.47%	84.43%	100.00%	-
EY	4.49	4.47	4.15	2.19	4.16	3.82	3.22	5.69%
YoY %	0.45%	7.71%	89.50%	-47.36%	8.90%	18.63%	-	-
Horiz. %	139.44%	138.82%	128.88%	68.01%	129.19%	118.63%	100.00%	-
DY	4.31	3.84	2.28	2.19	6.54	6.73	8.86	-11.30%
YoY %	12.24%	68.42%	4.11%	-66.51%	-2.82%	-24.04%	-	-
Horiz. %	48.65%	43.34%	25.73%	24.72%	73.81%	75.96%	100.00%	-
P/NAPS	3.87	3.92	5.35	5.84	4.64	6.88	3.35	2.43%
YoY %	-1.28%	-26.73%	-8.39%	25.86%	-32.56%	105.37%	-	-
Horiz. %	115.52%	117.01%	159.70%	174.33%	138.51%	205.37%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
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	8.13	7.95	10.68	14.24	7.52	14.58	11.10	-5.05%
YoY %	2.26%	-25.56%	-25.00%	89.36%	-48.42%	31.35%	-	-
Horiz. %	73.24%	71.62%	96.22%	128.29%	67.75%	131.35%	100.00%	-
P/EPS	23.13	23.45	24.78	47.48	19.49	31.43	32.38	-5.44%
YoY %	-1.36%	-5.37%	-47.81%	143.61%	-37.99%	-2.93%	-	-
Horiz. %	71.43%	72.42%	76.53%	146.63%	60.19%	97.07%	100.00%	-
EY	4.32	4.26	4.04	2.11	5.13	3.18	3.09	5.73%
YoY %	1.41%	5.45%	91.47%	-58.87%	61.32%	2.91%	-	-
Horiz. %	139.81%	137.86%	130.74%	68.28%	166.02%	102.91%	100.00%	-
DY	4.15	3.67	2.22	2.11	8.06	5.61	8.49	-11.23%
YoY %	13.08%	65.32%	5.21%	-73.82%	43.67%	-33.92%	-	-
Horiz. %	48.88%	43.23%	26.15%	24.85%	94.94%	66.08%	100.00%	-
P/NAPS	4.02	4.11	5.49	6.06	3.76	8.25	3.50	2.33%
YoY %	-2.19%	-25.14%	-9.41%	61.17%	-54.42%	135.71%	-	-
Horiz. %	114.86%	117.43%	156.86%	173.14%	107.43%	235.71%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos