[BURSA] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[BURSA] BURSA MALAYSIA BHD
Announcement Date
18-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -74.63%
YoY- -5.94%
Quarter Report
Latest QR
Upcoming QR
BURSA's Result
BURSA's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 474,994 361,067 240,787 110,435 424,587 320,354 215,241 69.25%
PBT 245,580 197,280 132,824 55,544 215,339 165,269 111,294 69.24%
Tax -66,195 -52,837 -36,044 -15,158 -58,453 -45,780 -29,873 69.72%
NP 179,385 144,443 96,780 40,386 156,886 119,489 81,421 69.07%
-
NP to SH 173,075 139,233 93,024 38,200 150,598 114,840 78,346 69.37%
-
Tax Rate 26.95% 26.78% 27.14% 27.29% 27.14% 27.70% 26.84% -
Total Cost 295,609 216,624 144,007 70,049 267,701 200,865 133,820 69.37%
-
Net Worth 809,458 770,564 914,293 907,250 855,604 844,231 877,565 -5.22%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 276,919 - 191,363 - 143,486 - 71,800 145.33%
Div Payout % 160.00% - 205.71% - 95.28% - 91.65% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 809,458 770,564 914,293 907,250 855,604 844,231 877,565 -5.22%
NOSH 532,538 531,423 531,565 530,555 531,431 530,963 531,858 0.08%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 37.77% 40.00% 40.19% 36.57% 36.95% 37.30% 37.83% -
ROE 21.38% 18.07% 10.17% 4.21% 17.60% 13.60% 8.93% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 89.19 67.94 45.30 20.81 79.89 60.33 40.47 69.10%
EPS 32.50 26.20 17.50 7.20 28.30 21.60 14.70 69.46%
DPS 52.00 0.00 36.00 0.00 27.00 0.00 13.50 145.12%
NAPS 1.52 1.45 1.72 1.71 1.61 1.59 1.65 -5.30%
Adjusted Per Share Value based on latest NOSH - 530,555
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 58.69 44.61 29.75 13.65 52.46 39.58 26.60 69.23%
EPS 21.39 17.20 11.49 4.72 18.61 14.19 9.68 69.40%
DPS 34.22 0.00 23.65 0.00 17.73 0.00 8.87 145.37%
NAPS 1.0002 0.9521 1.1297 1.121 1.0572 1.0432 1.0844 -5.23%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 8.23 7.40 7.56 6.95 6.22 6.15 6.18 -
P/RPS 9.23 10.89 16.69 33.39 7.79 10.19 15.27 -28.44%
P/EPS 25.32 28.24 43.20 96.53 21.95 28.43 41.95 -28.51%
EY 3.95 3.54 2.31 1.04 4.56 3.52 2.38 40.04%
DY 6.32 0.00 4.76 0.00 4.34 0.00 2.18 102.92%
P/NAPS 5.41 5.10 4.40 4.06 3.86 3.87 3.75 27.59%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 29/01/14 23/10/13 18/07/13 18/04/13 31/01/13 19/10/12 18/07/12 -
Price 7.78 7.96 8.17 7.18 6.62 6.39 6.51 -
P/RPS 8.72 11.72 18.04 34.49 8.29 10.59 16.09 -33.45%
P/EPS 23.94 30.38 46.69 99.72 23.36 29.54 44.19 -33.46%
EY 4.18 3.29 2.14 1.00 4.28 3.38 2.26 50.50%
DY 6.68 0.00 4.41 0.00 4.08 0.00 2.07 117.91%
P/NAPS 5.12 5.49 4.75 4.20 4.11 4.02 3.95 18.82%

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