[BURSA] YoY TTM Result on 31-Mar-2010 [#1]

Stock

[BURSA] BURSA MALAYSIA BHD

Announcement Date

20-Apr-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

31-Mar-2010 [#1]

Profit Trend

QoQ- 7.07%

YoY- 144.24%

Quarter Report

QuarterlyReport-31March2010.pdf

Latest QR

Upcoming QR

BURSA's Result

BURSA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
TTM Result
Revenue	425,158	413,898	389,048	426,374	294,571	457,131	366,786	2.48%
YoY %	2.72%	6.39%	-8.75%	44.74%	-35.56%	24.63%	-	-
Horiz. %	115.91%	112.84%	106.07%	116.25%	80.31%	124.63%	100.00%	-
PBT	213,185	205,615	182,383	236,917	110,152	279,718	215,864	-0.20%
YoY %	3.68%	12.74%	-23.02%	115.08%	-60.62%	29.58%	-	-
Horiz. %	98.76%	95.25%	84.49%	109.75%	51.03%	129.58%	100.00%	-
Tax	-57,960	-54,130	-53,887	-45,638	-32,303	-67,172	-59,803	-0.51%
YoY %	-7.08%	-0.45%	-18.07%	-41.28%	51.91%	-12.32%	-	-
Horiz. %	96.92%	90.51%	90.11%	76.31%	54.02%	112.32%	100.00%	-
NP	155,225	151,485	128,496	191,279	77,849	212,546	156,061	-0.08%
YoY %	2.47%	17.89%	-32.82%	145.71%	-63.37%	36.19%	-	-
Horiz. %	99.46%	97.07%	82.34%	122.57%	49.88%	136.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	148,185	146,283	125,480	190,139	77,849	212,546	156,061	-0.85%
YoY %	1.30%	16.58%	-34.01%	144.24%	-63.37%	36.19%	-	-
Horiz. %	94.95%	93.73%	80.40%	121.84%	49.88%	136.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.19%	26.33%	29.55%	19.26%	29.33%	24.01%	27.70%	-
YoY %	3.27%	-10.90%	53.43%	-34.33%	22.16%	-13.32%	-	-
Horiz. %	98.16%	95.05%	106.68%	69.53%	105.88%	86.68%	100.00%	-
Total Cost	269,933	262,413	260,552	235,095	216,722	244,585	210,725	4.20%
YoY %	2.87%	0.71%	10.83%	8.48%	-11.39%	16.07%	-	-
Horiz. %	128.10%	124.53%	123.65%	111.56%	102.85%	116.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	907,250	905,367	889,714	867,993	758,965	825,643	878,174	0.54%
YoY %	0.21%	1.76%	2.50%	14.37%	-8.08%	-5.98%	-	-
Horiz. %	103.31%	103.10%	101.31%	98.84%	86.43%	94.02%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Dividend
Div	144,101	138,343	106,083	100,422	126,492	443,139	281,173	-10.53%
YoY %	4.16%	30.41%	5.64%	-20.61%	-71.46%	57.60%	-	-
Horiz. %	51.25%	49.20%	37.73%	35.72%	44.99%	157.60%	100.00%	-
Div Payout %	97.24%	94.57%	84.54%	52.82%	162.48%	208.49%	180.17%	-
YoY %	2.82%	11.86%	60.05%	-67.49%	-22.07%	15.72%	-	-
Horiz. %	53.97%	52.49%	46.92%	29.32%	90.18%	115.72%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Equity
Net Worth	907,250	905,367	889,714	867,993	758,965	825,643	878,174	0.54%
YoY %	0.21%	1.76%	2.50%	14.37%	-8.08%	-5.98%	-	-
Horiz. %	103.31%	103.10%	101.31%	98.84%	86.43%	94.02%	100.00%	-
NOSH	530,555	529,454	532,763	529,264	534,482	525,887	519,629	0.34%
YoY %	0.21%	-0.62%	0.66%	-0.98%	1.63%	1.20%	-	-
Horiz. %	102.10%	101.89%	102.53%	101.85%	102.86%	101.20%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Ratio Analysis
NP Margin	36.51%	36.60%	33.03%	44.86%	26.43%	46.50%	42.55%	-
YoY %	-0.25%	10.81%	-26.37%	69.73%	-43.16%	9.28%	-	-
Horiz. %	85.80%	86.02%	77.63%	105.43%	62.12%	109.28%	100.00%	-
ROE	16.33%	16.16%	14.10%	21.91%	10.26%	25.74%	17.77%	-
YoY %	1.05%	14.61%	-35.65%	113.55%	-60.14%	44.85%	-	-
Horiz. %	91.90%	90.94%	79.35%	123.30%	57.74%	144.85%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Per Share
RPS	80.13	78.17	73.02	80.56	55.11	86.93	70.59	2.13%
YoY %	2.51%	7.05%	-9.36%	46.18%	-36.60%	23.15%	-	-
Horiz. %	113.51%	110.74%	103.44%	114.12%	78.07%	123.15%	100.00%	-
EPS	27.93	27.63	23.55	35.93	14.57	40.42	30.03	-1.19%
YoY %	1.09%	17.32%	-34.46%	146.60%	-63.95%	34.60%	-	-
Horiz. %	93.01%	92.01%	78.42%	119.65%	48.52%	134.60%	100.00%	-
DPS	27.00	26.00	20.00	19.10	23.67	85.00	54.50	-11.03%
YoY %	3.85%	30.00%	4.71%	-19.31%	-72.15%	55.96%	-	-
Horiz. %	49.54%	47.71%	36.70%	35.05%	43.43%	155.96%	100.00%	-
NAPS	1.71	1.71	1.67	1.64	1.42	1.57	1.69	0.19%
YoY %	0.00%	2.40%	1.83%	15.49%	-9.55%	-7.10%	-	-
Horiz. %	101.18%	101.18%	98.82%	97.04%	84.02%	92.90%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 529,264
RPS	52.53	51.14	48.07	52.68	36.40	56.48	45.32	2.48%
YoY %	2.72%	6.39%	-8.75%	44.73%	-35.55%	24.62%	-	-
Horiz. %	115.91%	112.84%	106.07%	116.24%	80.32%	124.62%	100.00%	-
EPS	18.31	18.08	15.50	23.49	9.62	26.26	19.28	-0.85%
YoY %	1.27%	16.65%	-34.01%	144.18%	-63.37%	36.20%	-	-
Horiz. %	94.97%	93.78%	80.39%	121.84%	49.90%	136.20%	100.00%	-
DPS	17.81	17.09	13.11	12.41	15.63	54.76	34.74	-10.52%
YoY %	4.21%	30.36%	5.64%	-20.60%	-71.46%	57.63%	-	-
Horiz. %	51.27%	49.19%	37.74%	35.72%	44.99%	157.63%	100.00%	-
NAPS	1.121	1.1187	1.0994	1.0725	0.9378	1.0202	1.0851	0.54%
YoY %	0.21%	1.76%	2.51%	14.36%	-8.08%	-5.98%	-	-
Horiz. %	103.31%	103.10%	101.32%	98.84%	86.43%	94.02%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	-
Price	6.95	7.38	8.33	7.86	5.15	9.05	11.10	-
P/RPS	8.67	9.44	11.41	9.76	9.34	10.41	15.73	-9.44%
YoY %	-8.16%	-17.27%	16.91%	4.50%	-10.28%	-33.82%	-	-
Horiz. %	55.12%	60.01%	72.54%	62.05%	59.38%	66.18%	100.00%	-
P/EPS	24.88	26.71	35.37	21.88	35.36	22.39	36.96	-6.37%
YoY %	-6.85%	-24.48%	61.65%	-38.12%	57.93%	-39.42%	-	-
Horiz. %	67.32%	72.27%	95.70%	59.20%	95.67%	60.58%	100.00%	-
EY	4.02	3.74	2.83	4.57	2.83	4.47	2.71	6.78%
YoY %	7.49%	32.16%	-38.07%	61.48%	-36.69%	64.94%	-	-
Horiz. %	148.34%	138.01%	104.43%	168.63%	104.43%	164.94%	100.00%	-
DY	3.88	3.52	2.40	2.43	4.60	9.39	4.91	-3.84%
YoY %	10.23%	46.67%	-1.23%	-47.17%	-51.01%	91.24%	-	-
Horiz. %	79.02%	71.69%	48.88%	49.49%	93.69%	191.24%	100.00%	-
P/NAPS	4.06	4.32	4.99	4.79	3.63	5.76	6.57	-7.70%
YoY %	-6.02%	-13.43%	4.18%	31.96%	-36.98%	-12.33%	-	-
Horiz. %	61.80%	65.75%	75.95%	72.91%	55.25%	87.67%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	18/04/13	19/04/12	19/04/11	20/04/10	17/04/09	18/04/08	25/04/07	-
Price	7.18	6.97	7.93	7.60	6.20	8.85	11.50	-
P/RPS	8.96	8.92	10.86	9.43	11.25	10.18	16.29	-9.47%
YoY %	0.45%	-17.86%	15.16%	-16.18%	10.51%	-37.51%	-	-
Horiz. %	55.00%	54.76%	66.67%	57.89%	69.06%	62.49%	100.00%	-
P/EPS	25.71	25.23	33.67	21.16	42.57	21.90	38.29	-6.41%
YoY %	1.90%	-25.07%	59.12%	-50.29%	94.38%	-42.80%	-	-
Horiz. %	67.15%	65.89%	87.93%	55.26%	111.18%	57.20%	100.00%	-
EY	3.89	3.96	2.97	4.73	2.35	4.57	2.61	6.87%
YoY %	-1.77%	33.33%	-37.21%	101.28%	-48.58%	75.10%	-	-
Horiz. %	149.04%	151.72%	113.79%	181.23%	90.04%	175.10%	100.00%	-
DY	3.76	3.73	2.52	2.51	3.82	9.60	4.74	-3.78%
YoY %	0.80%	48.02%	0.40%	-34.29%	-60.21%	102.53%	-	-
Horiz. %	79.32%	78.69%	53.16%	52.95%	80.59%	202.53%	100.00%	-
P/NAPS	4.20	4.08	4.75	4.63	4.37	5.64	6.80	-7.70%
YoY %	2.94%	-14.11%	2.59%	5.95%	-22.52%	-17.06%	-	-
Horiz. %	61.76%	60.00%	69.85%	68.09%	64.26%	82.94%	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