[BURSA] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[BURSA] BURSA MALAYSIA BHD
Announcement Date
02-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 3.82%
YoY- 103.25%
Quarter Report
Latest QR
Upcoming QR
BURSA's Result
BURSA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 803,141 856,746 929,100 798,973 757,696 661,062 603,016 21.03%
PBT 518,396 564,108 651,092 506,637 489,974 406,346 348,484 30.28%
Tax -131,328 -143,386 -165,524 -128,890 -126,117 -104,430 -89,560 29.04%
NP 387,068 420,722 485,568 377,747 363,857 301,916 258,924 30.70%
-
NP to SH 387,068 420,722 485,568 377,747 363,857 301,916 258,924 30.70%
-
Tax Rate 25.33% 25.42% 25.42% 25.44% 25.74% 25.70% 25.70% -
Total Cost 416,073 436,024 443,532 421,226 393,838 359,146 344,092 13.48%
-
Net Worth 744,555 865,924 768,077 897,438 792,779 808,503 727,652 1.54%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - 388,452 - 412,336 - 274,891 - -
Div Payout % - 92.33% - 109.16% - 91.05% - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 744,555 865,924 768,077 897,438 792,779 808,503 727,652 1.54%
NOSH 809,299 809,299 809,026 809,026 809,026 805,859 808,503 0.06%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 48.19% 49.11% 52.26% 47.28% 48.02% 45.67% 42.94% -
ROE 51.99% 48.59% 63.22% 42.09% 45.90% 37.34% 35.58% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 99.24 105.87 114.92 98.82 93.66 81.76 74.58 20.95%
EPS 47.87 52.00 60.00 46.70 44.93 37.40 32.00 30.76%
DPS 0.00 48.00 0.00 51.00 0.00 34.00 0.00 -
NAPS 0.92 1.07 0.95 1.11 0.98 1.00 0.90 1.47%
Adjusted Per Share Value based on latest NOSH - 809,026
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 99.24 105.86 114.80 98.72 93.62 81.68 74.51 21.03%
EPS 47.87 51.99 60.00 46.68 44.96 37.31 31.99 30.79%
DPS 0.00 48.00 0.00 50.95 0.00 33.97 0.00 -
NAPS 0.92 1.07 0.9491 1.1089 0.9796 0.999 0.8991 1.54%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 7.38 7.93 8.95 8.30 8.48 7.28 5.05 -
P/RPS 7.44 7.49 7.79 8.40 9.05 8.90 6.77 6.48%
P/EPS 15.43 15.25 14.90 17.76 18.85 19.50 15.77 -1.44%
EY 6.48 6.56 6.71 5.63 5.30 5.13 6.34 1.46%
DY 0.00 6.05 0.00 6.14 0.00 4.67 0.00 -
P/NAPS 8.02 7.41 9.42 7.48 8.65 7.28 5.61 26.87%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 29/10/21 28/07/21 27/04/21 02/02/21 27/10/20 28/07/20 30/04/20 -
Price 7.51 7.60 8.52 9.35 8.52 10.04 5.95 -
P/RPS 7.57 7.18 7.41 9.46 9.10 12.28 7.98 -3.45%
P/EPS 15.70 14.62 14.19 20.01 18.94 26.89 18.58 -10.61%
EY 6.37 6.84 7.05 5.00 5.28 3.72 5.38 11.90%
DY 0.00 6.32 0.00 5.45 0.00 3.39 0.00 -
P/NAPS 8.16 7.10 8.97 8.42 8.69 10.04 6.61 15.06%

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