[BURSA] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[BURSA] BURSA MALAYSIA BHD
Announcement Date
19-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 50.68%
YoY- 37.92%
Quarter Report
Latest QR
Upcoming QR
BURSA's Result
BURSA's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 215,241 109,864 420,142 324,473 217,164 116,108 361,049 -29.18%
PBT 111,294 57,698 206,113 161,804 107,617 58,196 163,754 -22.71%
Tax -29,873 -15,651 -54,779 -43,372 -28,703 -16,300 -48,113 -27.24%
NP 81,421 42,047 151,334 118,432 78,914 41,896 115,641 -20.87%
-
NP to SH 78,346 40,613 146,160 114,823 76,204 40,490 113,041 -21.70%
-
Tax Rate 26.84% 27.13% 26.58% 26.81% 26.67% 28.01% 29.38% -
Total Cost 133,820 67,817 268,808 206,041 138,250 74,212 245,408 -33.27%
-
Net Worth 877,565 905,367 861,015 829,277 868,619 889,714 849,134 2.22%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 71,800 - 138,187 69,106 69,276 - 106,141 -22.95%
Div Payout % 91.65% - 94.55% 60.19% 90.91% - 93.90% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 877,565 905,367 861,015 829,277 868,619 889,714 849,134 2.22%
NOSH 531,858 529,454 531,490 531,587 532,895 532,763 530,708 0.14%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 37.83% 38.27% 36.02% 36.50% 36.34% 36.08% 32.03% -
ROE 8.93% 4.49% 16.98% 13.85% 8.77% 4.55% 13.31% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 40.47 20.75 79.05 61.04 40.75 21.79 68.03 -29.28%
EPS 14.70 7.60 27.50 21.60 14.30 7.60 21.30 -21.92%
DPS 13.50 0.00 26.00 13.00 13.00 0.00 20.00 -23.06%
NAPS 1.65 1.71 1.62 1.56 1.63 1.67 1.60 2.07%
Adjusted Per Share Value based on latest NOSH - 529,027
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 26.60 13.58 51.91 40.09 26.83 14.35 44.61 -29.17%
EPS 9.68 5.02 18.06 14.19 9.42 5.00 13.97 -21.71%
DPS 8.87 0.00 17.07 8.54 8.56 0.00 13.12 -22.98%
NAPS 1.0844 1.1187 1.0639 1.0247 1.0733 1.0994 1.0492 2.22%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 6.18 7.38 6.70 6.12 7.74 8.33 7.80 -
P/RPS 15.27 35.57 8.48 10.03 18.99 38.22 11.47 21.03%
P/EPS 41.95 96.21 24.36 28.33 54.13 109.61 36.62 9.49%
EY 2.38 1.04 4.10 3.53 1.85 0.91 2.73 -8.74%
DY 2.18 0.00 3.88 2.12 1.68 0.00 2.56 -10.16%
P/NAPS 3.75 4.32 4.14 3.92 4.75 4.99 4.88 -16.11%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 18/07/12 19/04/12 09/02/12 19/10/11 19/07/11 19/04/11 27/01/11 -
Price 6.51 6.97 7.52 6.41 7.63 7.93 8.37 -
P/RPS 16.09 33.59 9.51 10.50 18.72 36.39 12.30 19.62%
P/EPS 44.19 90.86 27.35 29.68 53.36 104.34 39.30 8.13%
EY 2.26 1.10 3.66 3.37 1.87 0.96 2.54 -7.49%
DY 2.07 0.00 3.46 2.03 1.70 0.00 2.39 -9.14%
P/NAPS 3.95 4.08 4.64 4.11 4.68 4.75 5.23 -17.08%

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