[BURSA] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[BURSA] BURSA MALAYSIA BHD
Announcement Date
23-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 49.67%
YoY- 21.24%
Quarter Report
Latest QR
Upcoming QR
BURSA's Result
BURSA's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 246,318 123,167 474,994 361,067 240,787 110,435 424,587 -30.51%
PBT 128,728 62,928 245,580 197,280 132,824 55,544 215,339 -29.10%
Tax -33,921 -16,032 -66,195 -52,837 -36,044 -15,158 -58,453 -30.49%
NP 94,807 46,896 179,385 144,443 96,780 40,386 156,886 -28.58%
-
NP to SH 91,999 45,148 173,075 139,233 93,024 38,200 150,598 -28.06%
-
Tax Rate 26.35% 25.48% 26.95% 26.78% 27.14% 27.29% 27.14% -
Total Cost 151,511 76,271 295,609 216,624 144,007 70,049 267,701 -31.64%
-
Net Worth 797,679 764,860 809,458 770,564 914,293 907,250 855,604 -4.57%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 191,443 - 276,919 - 191,363 - 143,486 21.25%
Div Payout % 208.09% - 160.00% - 205.71% - 95.28% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 797,679 764,860 809,458 770,564 914,293 907,250 855,604 -4.57%
NOSH 531,786 531,152 532,538 531,423 531,565 530,555 531,431 0.04%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 38.49% 38.08% 37.77% 40.00% 40.19% 36.57% 36.95% -
ROE 11.53% 5.90% 21.38% 18.07% 10.17% 4.21% 17.60% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 46.32 23.19 89.19 67.94 45.30 20.81 79.89 -30.53%
EPS 17.30 8.50 32.50 26.20 17.50 7.20 28.30 -28.03%
DPS 36.00 0.00 52.00 0.00 36.00 0.00 27.00 21.20%
NAPS 1.50 1.44 1.52 1.45 1.72 1.71 1.61 -4.62%
Adjusted Per Share Value based on latest NOSH - 531,137
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 30.44 15.22 58.69 44.61 29.75 13.65 52.46 -30.50%
EPS 11.37 5.58 21.39 17.20 11.49 4.72 18.61 -28.06%
DPS 23.66 0.00 34.22 0.00 23.65 0.00 17.73 21.27%
NAPS 0.9856 0.9451 1.0002 0.9521 1.1297 1.121 1.0572 -4.57%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 7.76 7.55 8.23 7.40 7.56 6.95 6.22 -
P/RPS 16.75 32.56 9.23 10.89 16.69 33.39 7.79 66.82%
P/EPS 44.86 88.82 25.32 28.24 43.20 96.53 21.95 61.25%
EY 2.23 1.13 3.95 3.54 2.31 1.04 4.56 -38.00%
DY 4.64 0.00 6.32 0.00 4.76 0.00 4.34 4.56%
P/NAPS 5.17 5.24 5.41 5.10 4.40 4.06 3.86 21.57%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 17/07/14 17/04/14 29/01/14 23/10/13 18/07/13 18/04/13 31/01/13 -
Price 8.19 7.60 7.78 7.96 8.17 7.18 6.62 -
P/RPS 17.68 32.77 8.72 11.72 18.04 34.49 8.29 65.91%
P/EPS 47.34 89.41 23.94 30.38 46.69 99.72 23.36 60.34%
EY 2.11 1.12 4.18 3.29 2.14 1.00 4.28 -37.67%
DY 4.40 0.00 6.68 0.00 4.41 0.00 4.08 5.17%
P/NAPS 5.46 5.28 5.12 5.49 4.75 4.20 4.11 20.90%

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