[BURSA] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[BURSA] BURSA MALAYSIA BHD
Announcement Date
20-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -84.2%
YoY- 80.97%
Quarter Report
Latest QR
Upcoming QR
BURSA's Result
BURSA's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 361,049 259,140 172,375 88,109 402,417 245,020 158,731 72.69%
PBT 163,754 116,949 78,156 39,567 219,181 113,955 70,170 75.66%
Tax -48,113 -31,106 -20,703 -10,526 -41,443 -32,682 -19,648 81.37%
NP 115,641 85,843 57,453 29,041 177,738 81,273 50,522 73.41%
-
NP to SH 113,041 83,256 55,549 28,051 177,588 81,273 50,522 70.81%
-
Tax Rate 29.38% 26.60% 26.49% 26.60% 18.91% 28.68% 28.00% -
Total Cost 245,408 173,297 114,922 59,068 224,679 163,747 108,209 72.35%
-
Net Worth 849,134 806,045 835,880 867,993 837,878 738,845 752,567 8.35%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 106,141 50,377 50,258 - 100,650 53,302 53,153 58.37%
Div Payout % 93.90% 60.51% 90.48% - 56.68% 65.58% 105.21% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 849,134 806,045 835,880 867,993 837,878 738,845 752,567 8.35%
NOSH 530,708 530,293 529,038 529,264 526,967 527,746 526,270 0.55%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 32.03% 33.13% 33.33% 32.96% 44.17% 33.17% 31.83% -
ROE 13.31% 10.33% 6.65% 3.23% 21.19% 11.00% 6.71% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 68.03 48.87 32.58 16.65 76.36 46.43 30.16 71.73%
EPS 21.30 15.70 10.50 5.30 33.70 15.40 9.60 69.86%
DPS 20.00 9.50 9.50 0.00 19.10 10.10 10.10 57.49%
NAPS 1.60 1.52 1.58 1.64 1.59 1.40 1.43 7.75%
Adjusted Per Share Value based on latest NOSH - 529,264
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 44.61 32.02 21.30 10.89 49.72 30.28 19.61 72.71%
EPS 13.97 10.29 6.86 3.47 21.94 10.04 6.24 70.88%
DPS 13.12 6.22 6.21 0.00 12.44 6.59 6.57 58.37%
NAPS 1.0492 0.996 1.0328 1.0725 1.0353 0.9129 0.9299 8.35%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 7.80 8.13 7.04 7.86 7.99 8.17 6.90 -
P/RPS 11.47 16.64 21.61 47.21 10.46 17.60 22.88 -36.81%
P/EPS 36.62 51.78 67.05 148.30 23.71 53.05 71.88 -36.13%
EY 2.73 1.93 1.49 0.67 4.22 1.88 1.39 56.63%
DY 2.56 1.17 1.35 0.00 2.39 1.24 1.46 45.26%
P/NAPS 4.88 5.35 4.46 4.79 5.03 5.84 4.83 0.68%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 27/01/11 19/10/10 16/07/10 20/04/10 04/02/10 16/10/09 20/07/09 -
Price 8.37 8.35 7.02 7.60 7.71 8.49 7.30 -
P/RPS 12.30 17.09 21.55 45.65 10.10 18.29 24.20 -36.23%
P/EPS 39.30 53.18 66.86 143.40 22.88 55.13 76.04 -35.52%
EY 2.54 1.88 1.50 0.70 4.37 1.81 1.32 54.52%
DY 2.39 1.14 1.35 0.00 2.48 1.19 1.38 44.07%
P/NAPS 5.23 5.49 4.44 4.63 4.85 6.06 5.10 1.68%

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