[BURSA] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[BURSA] BURSA MALAYSIA BHD
Announcement Date
17-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -85.16%
YoY- -63.16%
Quarter Report
Latest QR
Upcoming QR
BURSA's Result
BURSA's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 402,417 245,020 158,731 64,152 331,675 260,561 186,928 66.49%
PBT 219,181 113,955 70,170 21,831 145,627 122,491 96,331 72.73%
Tax -41,443 -32,682 -19,648 -6,331 -41,207 -31,596 -25,621 37.67%
NP 177,738 81,273 50,522 15,500 104,420 90,895 70,710 84.55%
-
NP to SH 177,588 81,273 50,522 15,500 104,420 90,895 70,710 84.45%
-
Tax Rate 18.91% 28.68% 28.00% 29.00% 28.30% 25.79% 26.60% -
Total Cost 224,679 163,747 108,209 48,652 227,255 169,666 116,218 55.00%
-
Net Worth 837,878 738,845 752,567 758,965 729,365 719,804 759,477 6.74%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 100,650 53,302 53,153 - 127,507 86,691 86,423 10.66%
Div Payout % 56.68% 65.58% 105.21% - 122.11% 95.38% 122.22% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 837,878 738,845 752,567 758,965 729,365 719,804 759,477 6.74%
NOSH 526,967 527,746 526,270 534,482 524,723 525,404 523,777 0.40%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 44.17% 33.17% 31.83% 24.16% 31.48% 34.88% 37.83% -
ROE 21.19% 11.00% 6.71% 2.04% 14.32% 12.63% 9.31% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 76.36 46.43 30.16 12.00 63.21 49.59 35.69 65.81%
EPS 33.70 15.40 9.60 2.90 19.90 17.30 13.50 83.71%
DPS 19.10 10.10 10.10 0.00 24.30 16.50 16.50 10.21%
NAPS 1.59 1.40 1.43 1.42 1.39 1.37 1.45 6.31%
Adjusted Per Share Value based on latest NOSH - 534,482
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 49.72 30.28 19.61 7.93 40.98 32.20 23.10 66.47%
EPS 21.94 10.04 6.24 1.92 12.90 11.23 8.74 84.39%
DPS 12.44 6.59 6.57 0.00 15.76 10.71 10.68 10.67%
NAPS 1.0353 0.9129 0.9299 0.9378 0.9012 0.8894 0.9384 6.75%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 7.99 8.17 6.90 5.15 5.15 6.35 7.45 -
P/RPS 10.46 17.60 22.88 42.91 8.15 12.80 20.88 -36.84%
P/EPS 23.71 53.05 71.88 177.59 25.88 36.71 55.19 -42.97%
EY 4.22 1.88 1.39 0.56 3.86 2.72 1.81 75.55%
DY 2.39 1.24 1.46 0.00 4.72 2.60 2.21 5.34%
P/NAPS 5.03 5.84 4.83 3.63 3.71 4.64 5.14 -1.42%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 04/02/10 16/10/09 20/07/09 17/04/09 04/02/09 24/10/08 17/07/08 -
Price 7.71 8.49 7.30 6.20 5.05 5.15 6.55 -
P/RPS 10.10 18.29 24.20 51.66 7.99 10.38 18.35 -32.76%
P/EPS 22.88 55.13 76.04 213.79 25.38 29.77 48.52 -39.33%
EY 4.37 1.81 1.32 0.47 3.94 3.36 2.06 64.87%
DY 2.48 1.19 1.38 0.00 4.81 3.20 2.52 -1.05%
P/NAPS 4.85 6.06 5.10 4.37 3.63 3.76 4.52 4.79%

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