[BURSA] YoY TTM Result on 31-Dec-2010 [#4]

Stock
[BURSA] BURSA MALAYSIA BHD
Announcement Date
27-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -37.05%
YoY- -36.35%
Quarter Report
Latest QR
Upcoming QR
BURSA's Result
BURSA's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 474,994 424,587 420,142 361,049 402,417 331,675 491,968 -0.58%
PBT 245,580 215,339 206,113 163,754 219,181 145,627 318,980 -4.26%
Tax -66,195 -58,453 -54,779 -48,113 -41,443 -41,207 -78,355 -2.76%
NP 179,385 156,886 151,334 115,641 177,738 104,420 240,625 -4.77%
-
NP to SH 173,075 150,598 146,160 113,041 177,588 104,420 240,625 -5.33%
-
Tax Rate 26.95% 27.14% 26.58% 29.38% 18.91% 28.30% 24.56% -
Total Cost 295,609 267,701 268,808 245,408 224,679 227,255 251,343 2.73%
-
Net Worth 803,747 879,376 860,439 851,000 841,433 723,067 776,195 0.58%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 276,222 144,101 138,343 106,083 100,422 126,492 443,139 -7.56%
Div Payout % 159.60% 95.69% 94.65% 93.85% 56.55% 121.14% 184.16% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 803,747 879,376 860,439 851,000 841,433 723,067 776,195 0.58%
NOSH 528,781 532,955 531,135 531,875 529,203 520,192 520,936 0.24%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 37.77% 36.95% 36.02% 32.03% 44.17% 31.48% 48.91% -
ROE 21.53% 17.13% 16.99% 13.28% 21.11% 14.44% 31.00% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 89.83 79.67 79.10 67.88 76.04 63.76 94.44 -0.82%
EPS 32.73 28.26 27.52 21.25 33.56 20.07 46.19 -5.57%
DPS 52.00 27.00 26.00 20.00 19.10 24.32 85.00 -7.85%
NAPS 1.52 1.65 1.62 1.60 1.59 1.39 1.49 0.33%
Adjusted Per Share Value based on latest NOSH - 531,875
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 58.69 52.46 51.91 44.61 49.72 40.98 60.79 -0.58%
EPS 21.39 18.61 18.06 13.97 21.94 12.90 29.73 -5.33%
DPS 34.13 17.81 17.09 13.11 12.41 15.63 54.76 -7.57%
NAPS 0.9931 1.0866 1.0632 1.0515 1.0397 0.8934 0.9591 0.58%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 8.23 6.22 6.70 7.80 7.99 5.15 14.30 -
P/RPS 9.16 7.81 8.47 11.49 10.51 8.08 15.14 -8.02%
P/EPS 25.14 22.01 24.35 36.70 23.81 25.66 30.96 -3.40%
EY 3.98 4.54 4.11 2.72 4.20 3.90 3.23 3.53%
DY 6.32 4.34 3.88 2.56 2.39 4.72 5.94 1.03%
P/NAPS 5.41 3.77 4.14 4.88 5.03 3.71 9.60 -9.10%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 29/01/14 31/01/13 09/02/12 27/01/11 04/02/10 04/02/09 31/01/08 -
Price 7.78 6.62 7.52 8.37 7.71 5.05 13.00 -
P/RPS 8.66 8.31 9.51 12.33 10.14 7.92 13.77 -7.43%
P/EPS 23.77 23.43 27.33 39.38 22.98 25.16 28.14 -2.77%
EY 4.21 4.27 3.66 2.54 4.35 3.97 3.55 2.88%
DY 6.68 4.08 3.46 2.39 2.48 4.82 6.54 0.35%
P/NAPS 5.12 4.01 4.64 5.23 4.85 3.63 8.72 -8.48%

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