[BURSA] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[BURSA] BURSA MALAYSIA BHD
Announcement Date
04-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 87.33%
YoY- 70.07%
Quarter Report
Latest QR
Upcoming QR
BURSA's Result
BURSA's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 424,587 420,142 361,049 402,417 331,675 491,968 301,943 5.84%
PBT 215,339 206,113 163,754 219,181 145,627 318,980 152,913 5.86%
Tax -58,453 -54,779 -48,113 -41,443 -41,207 -78,355 -44,004 4.84%
NP 156,886 151,334 115,641 177,738 104,420 240,625 108,909 6.26%
-
NP to SH 150,598 146,160 113,041 177,588 104,420 240,625 108,105 5.67%
-
Tax Rate 27.14% 26.58% 29.38% 18.91% 28.30% 24.56% 28.78% -
Total Cost 267,701 268,808 245,408 224,679 227,255 251,343 193,034 5.59%
-
Net Worth 879,376 860,439 851,000 841,433 723,067 776,195 810,802 1.36%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 144,101 138,343 106,083 100,422 126,492 443,139 281,173 -10.53%
Div Payout % 95.69% 94.65% 93.85% 56.55% 121.14% 184.16% 260.09% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 879,376 860,439 851,000 841,433 723,067 776,195 810,802 1.36%
NOSH 532,955 531,135 531,875 529,203 520,192 520,936 519,745 0.41%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 36.95% 36.02% 32.03% 44.17% 31.48% 48.91% 36.07% -
ROE 17.13% 16.99% 13.28% 21.11% 14.44% 31.00% 13.33% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 79.67 79.10 67.88 76.04 63.76 94.44 58.09 5.40%
EPS 28.26 27.52 21.25 33.56 20.07 46.19 20.80 5.23%
DPS 27.00 26.00 20.00 19.10 24.32 85.00 54.50 -11.03%
NAPS 1.65 1.62 1.60 1.59 1.39 1.49 1.56 0.93%
Adjusted Per Share Value based on latest NOSH - 529,203
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 52.46 51.91 44.61 49.72 40.98 60.79 37.31 5.83%
EPS 18.61 18.06 13.97 21.94 12.90 29.73 13.36 5.67%
DPS 17.81 17.09 13.11 12.41 15.63 54.76 34.74 -10.52%
NAPS 1.0866 1.0632 1.0515 1.0397 0.8934 0.9591 1.0019 1.36%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 6.22 6.70 7.80 7.99 5.15 14.30 8.05 -
P/RPS 7.81 8.47 11.49 10.51 8.08 15.14 13.86 -9.10%
P/EPS 22.01 24.35 36.70 23.81 25.66 30.96 38.70 -8.96%
EY 4.54 4.11 2.72 4.20 3.90 3.23 2.58 9.86%
DY 4.34 3.88 2.56 2.39 4.72 5.94 6.77 -7.13%
P/NAPS 3.77 4.14 4.88 5.03 3.71 9.60 5.16 -5.09%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/01/13 09/02/12 27/01/11 04/02/10 04/02/09 31/01/08 31/01/07 -
Price 6.62 7.52 8.37 7.71 5.05 13.00 11.00 -
P/RPS 8.31 9.51 12.33 10.14 7.92 13.77 18.93 -12.81%
P/EPS 23.43 27.33 39.38 22.98 25.16 28.14 52.89 -12.67%
EY 4.27 3.66 2.54 4.35 3.97 3.55 1.89 14.53%
DY 4.08 3.46 2.39 2.48 4.82 6.54 4.95 -3.16%
P/NAPS 4.01 4.64 5.23 4.85 3.63 8.72 7.05 -8.96%

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