[BURSA] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[BURSA] BURSA MALAYSIA BHD
Announcement Date
19-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -1.67%
YoY- 89.42%
Quarter Report
Latest QR
Upcoming QR
BURSA's Result
BURSA's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 465,300 416,023 426,382 416,537 316,134 363,766 473,499 -0.29%
PBT 247,350 209,578 208,609 222,175 137,091 179,844 304,417 -3.39%
Tax -65,510 -57,187 -60,379 -39,867 -42,293 -39,460 -84,695 -4.18%
NP 181,840 152,391 148,230 182,308 94,798 140,384 219,722 -3.10%
-
NP to SH 174,991 146,177 144,608 179,571 94,798 140,384 219,722 -3.71%
-
Tax Rate 26.48% 27.29% 28.94% 17.94% 30.85% 21.94% 27.82% -
Total Cost 283,460 263,632 278,152 234,229 221,336 223,382 253,777 1.85%
-
Net Worth 770,150 841,223 825,282 809,896 742,265 727,722 837,084 -1.37%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 263,566 141,200 125,142 97,865 93,369 216,151 385,669 -6.14%
Div Payout % 150.62% 96.60% 86.54% 54.50% 98.49% 153.97% 175.53% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 770,150 841,223 825,282 809,896 742,265 727,722 837,084 -1.37%
NOSH 531,137 529,071 529,027 532,826 530,189 531,184 523,177 0.25%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 39.08% 36.63% 34.76% 43.77% 29.99% 38.59% 46.40% -
ROE 22.72% 17.38% 17.52% 22.17% 12.77% 19.29% 26.25% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 87.60 78.63 80.60 78.17 59.63 68.48 90.50 -0.54%
EPS 32.95 27.63 27.33 33.70 17.88 26.43 42.00 -3.96%
DPS 49.50 26.50 23.50 18.50 17.90 41.50 74.00 -6.47%
NAPS 1.45 1.59 1.56 1.52 1.40 1.37 1.60 -1.62%
Adjusted Per Share Value based on latest NOSH - 532,826
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 57.49 51.41 52.69 51.47 39.06 44.95 58.51 -0.29%
EPS 21.62 18.06 17.87 22.19 11.71 17.35 27.15 -3.72%
DPS 32.57 17.45 15.46 12.09 11.54 26.71 47.65 -6.13%
NAPS 0.9516 1.0394 1.0197 1.0007 0.9172 0.8992 1.0343 -1.37%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 7.40 6.15 6.12 8.13 8.17 6.35 11.00 -
P/RPS 8.45 7.82 7.59 10.40 13.70 9.27 12.15 -5.86%
P/EPS 22.46 22.26 22.39 24.12 45.69 24.03 26.19 -2.52%
EY 4.45 4.49 4.47 4.15 2.19 4.16 3.82 2.57%
DY 6.69 4.31 3.84 2.28 2.19 6.54 6.73 -0.09%
P/NAPS 5.10 3.87 3.92 5.35 5.84 4.64 6.88 -4.86%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 23/10/13 19/10/12 19/10/11 19/10/10 16/10/09 24/10/08 11/10/07 -
Price 7.96 6.39 6.41 8.35 8.49 5.15 13.20 -
P/RPS 9.09 8.13 7.95 10.68 14.24 7.52 14.58 -7.56%
P/EPS 24.16 23.13 23.45 24.78 47.48 19.49 31.43 -4.28%
EY 4.14 4.32 4.26 4.04 2.11 5.13 3.18 4.49%
DY 6.22 4.15 3.67 2.22 2.11 8.06 5.61 1.73%
P/NAPS 5.49 4.02 4.11 5.49 6.06 3.76 8.25 -6.55%

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