[BURSA] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[BURSA] BURSA MALAYSIA BHD
Announcement Date
04-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 118.51%
YoY- 70.07%
Quarter Report
Latest QR
Upcoming QR
BURSA's Result
BURSA's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 259,140 172,375 88,109 402,417 245,020 158,731 64,152 153.42%
PBT 116,949 78,156 39,567 219,181 113,955 70,170 21,831 205.84%
Tax -31,106 -20,703 -10,526 -41,443 -32,682 -19,648 -6,331 188.73%
NP 85,843 57,453 29,041 177,738 81,273 50,522 15,500 212.70%
-
NP to SH 83,256 55,549 28,051 177,588 81,273 50,522 15,500 206.39%
-
Tax Rate 26.60% 26.49% 26.60% 18.91% 28.68% 28.00% 29.00% -
Total Cost 173,297 114,922 59,068 224,679 163,747 108,209 48,652 133.05%
-
Net Worth 806,045 835,880 867,993 837,878 738,845 752,567 758,965 4.09%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 50,377 50,258 - 100,650 53,302 53,153 - -
Div Payout % 60.51% 90.48% - 56.68% 65.58% 105.21% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 806,045 835,880 867,993 837,878 738,845 752,567 758,965 4.09%
NOSH 530,293 529,038 529,264 526,967 527,746 526,270 534,482 -0.52%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 33.13% 33.33% 32.96% 44.17% 33.17% 31.83% 24.16% -
ROE 10.33% 6.65% 3.23% 21.19% 11.00% 6.71% 2.04% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 48.87 32.58 16.65 76.36 46.43 30.16 12.00 154.80%
EPS 15.70 10.50 5.30 33.70 15.40 9.60 2.90 208.00%
DPS 9.50 9.50 0.00 19.10 10.10 10.10 0.00 -
NAPS 1.52 1.58 1.64 1.59 1.40 1.43 1.42 4.63%
Adjusted Per Share Value based on latest NOSH - 529,203
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 32.02 21.30 10.89 49.72 30.28 19.61 7.93 153.35%
EPS 10.29 6.86 3.47 21.94 10.04 6.24 1.92 205.93%
DPS 6.22 6.21 0.00 12.44 6.59 6.57 0.00 -
NAPS 0.996 1.0328 1.0725 1.0353 0.9129 0.9299 0.9378 4.09%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 8.13 7.04 7.86 7.99 8.17 6.90 5.15 -
P/RPS 16.64 21.61 47.21 10.46 17.60 22.88 42.91 -46.79%
P/EPS 51.78 67.05 148.30 23.71 53.05 71.88 177.59 -55.99%
EY 1.93 1.49 0.67 4.22 1.88 1.39 0.56 127.99%
DY 1.17 1.35 0.00 2.39 1.24 1.46 0.00 -
P/NAPS 5.35 4.46 4.79 5.03 5.84 4.83 3.63 29.47%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 19/10/10 16/07/10 20/04/10 04/02/10 16/10/09 20/07/09 17/04/09 -
Price 8.35 7.02 7.60 7.71 8.49 7.30 6.20 -
P/RPS 17.09 21.55 45.65 10.10 18.29 24.20 51.66 -52.13%
P/EPS 53.18 66.86 143.40 22.88 55.13 76.04 213.79 -60.41%
EY 1.88 1.50 0.70 4.37 1.81 1.32 0.47 151.77%
DY 1.14 1.35 0.00 2.48 1.19 1.38 0.00 -
P/NAPS 5.49 4.44 4.63 4.85 6.06 5.10 4.37 16.41%

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