[BURSA] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[BURSA] BURSA MALAYSIA BHD
Announcement Date
19-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 0.08%
YoY- 16.58%
Quarter Report
Latest QR
Upcoming QR
BURSA's Result
BURSA's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 507,683 487,726 425,158 413,898 389,048 426,374 294,571 9.49%
PBT 275,681 252,964 213,185 205,615 182,383 236,917 110,152 16.51%
Tax -69,396 -67,069 -57,960 -54,130 -53,887 -45,638 -32,303 13.58%
NP 206,285 185,895 155,225 151,485 128,496 191,279 77,849 17.62%
-
NP to SH 200,133 180,023 148,185 146,283 125,480 190,139 77,849 17.03%
-
Tax Rate 25.17% 26.51% 27.19% 26.33% 29.55% 19.26% 29.33% -
Total Cost 301,398 301,831 269,933 262,413 260,552 235,095 216,722 5.64%
-
Net Worth 721,866 764,860 907,250 905,367 889,714 867,993 758,965 -0.83%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 287,313 276,222 144,101 138,343 106,083 100,422 126,492 14.64%
Div Payout % 143.56% 153.44% 97.24% 94.57% 84.54% 52.82% 162.48% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 721,866 764,860 907,250 905,367 889,714 867,993 758,965 -0.83%
NOSH 534,715 531,152 530,555 529,454 532,763 529,264 534,482 0.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 40.63% 38.11% 36.51% 36.60% 33.03% 44.86% 26.43% -
ROE 27.72% 23.54% 16.33% 16.16% 14.10% 21.91% 10.26% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 94.94 91.82 80.13 78.17 73.02 80.56 55.11 9.48%
EPS 37.43 33.89 27.93 27.63 23.55 35.93 14.57 17.02%
DPS 54.00 52.00 27.00 26.00 20.00 19.10 23.67 14.72%
NAPS 1.35 1.44 1.71 1.71 1.67 1.64 1.42 -0.83%
Adjusted Per Share Value based on latest NOSH - 529,454
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 62.73 60.27 52.53 51.14 48.07 52.68 36.40 9.49%
EPS 24.73 22.24 18.31 18.08 15.50 23.49 9.62 17.03%
DPS 35.50 34.13 17.81 17.09 13.11 12.41 15.63 14.64%
NAPS 0.892 0.9451 1.121 1.1187 1.0994 1.0725 0.9378 -0.83%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 8.58 7.55 6.95 7.38 8.33 7.86 5.15 -
P/RPS 9.04 8.22 8.67 9.44 11.41 9.76 9.34 -0.54%
P/EPS 22.92 22.28 24.88 26.71 35.37 21.88 35.36 -6.96%
EY 4.36 4.49 4.02 3.74 2.83 4.57 2.83 7.46%
DY 6.29 6.89 3.88 3.52 2.40 2.43 4.60 5.35%
P/NAPS 6.36 5.24 4.06 4.32 4.99 4.79 3.63 9.79%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 22/04/15 17/04/14 18/04/13 19/04/12 19/04/11 20/04/10 17/04/09 -
Price 8.75 7.60 7.18 6.97 7.93 7.60 6.20 -
P/RPS 9.22 8.28 8.96 8.92 10.86 9.43 11.25 -3.26%
P/EPS 23.38 22.42 25.71 25.23 33.67 21.16 42.57 -9.50%
EY 4.28 4.46 3.89 3.96 2.97 4.73 2.35 10.50%
DY 6.17 6.84 3.76 3.73 2.52 2.51 3.82 8.31%
P/NAPS 6.48 5.28 4.20 4.08 4.75 4.63 4.37 6.78%

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