[BURSA] YoY TTM 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- 5.88%
YoY- 19.71%
Quarter Report
Latest QR
Upcoming QR
BURSA's Result
BURSA's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 518,606 511,425 489,203 465,300 416,023 426,382 416,537 3.71%
PBT 272,184 277,637 250,646 247,350 209,578 208,609 222,175 3.43%
Tax -69,285 -69,250 -66,242 -65,510 -57,187 -60,379 -39,867 9.63%
NP 202,899 208,387 184,404 181,840 152,391 148,230 182,308 1.79%
-
NP to SH 194,057 201,149 178,929 174,991 146,177 144,608 179,571 1.30%
-
Tax Rate 25.46% 24.94% 26.43% 26.48% 27.29% 28.94% 17.94% -
Total Cost 315,707 303,038 304,799 283,460 263,632 278,152 234,229 5.09%
-
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 187,300 183,453 276,268 263,566 141,200 125,142 97,865 11.41%
Div Payout % 96.52% 91.20% 154.40% 150.62% 96.60% 86.54% 54.50% -
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 39.12% 40.75% 37.69% 39.08% 36.63% 34.76% 43.77% -
ROE 24.75% 26.42% 26.75% 22.72% 17.38% 17.52% 22.17% -
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 96.55 95.40 92.15 87.60 78.63 80.60 78.17 3.57%
EPS 36.13 37.52 33.70 32.95 27.63 27.33 33.70 1.16%
DPS 35.00 34.50 52.00 49.50 26.50 23.50 18.50 11.20%
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 64.08 63.19 60.45 57.49 51.41 52.69 51.47 3.71%
EPS 23.98 24.85 22.11 21.62 18.06 17.87 22.19 1.30%
DPS 23.14 22.67 34.14 32.57 17.45 15.46 12.09 11.41%
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 9.13 8.44 8.75 8.45 7.82 7.59 10.40 -2.14%
P/EPS 24.41 21.45 23.91 22.46 22.26 22.39 24.12 0.19%
EY 4.10 4.66 4.18 4.45 4.49 4.47 4.15 -0.20%
DY 3.97 4.29 6.45 6.69 4.31 3.84 2.28 9.67%
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 9.11 8.79 8.57 9.09 8.13 7.95 10.68 -2.61%
P/EPS 24.36 22.36 23.44 24.16 23.13 23.45 24.78 -0.28%
EY 4.11 4.47 4.27 4.14 4.32 4.26 4.04 0.28%
DY 3.98 4.11 6.58 6.22 4.15 3.67 2.22 10.20%
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