[BURSA] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[BURSA] BURSA MALAYSIA BHD
Announcement Date
17-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -73.91%
YoY- 18.19%
Quarter Report
Latest QR
Upcoming QR
BURSA's Result
BURSA's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 503,756 375,276 246,318 123,167 474,994 361,067 240,787 63.35%
PBT 271,759 202,346 128,728 62,928 245,580 197,280 132,824 60.95%
Tax -67,737 -52,884 -33,921 -16,032 -66,195 -52,837 -36,044 52.11%
NP 204,022 149,462 94,807 46,896 179,385 144,443 96,780 64.18%
-
NP to SH 198,226 145,087 91,999 45,148 173,075 139,233 93,024 65.36%
-
Tax Rate 24.93% 26.14% 26.35% 25.48% 26.95% 26.78% 27.14% -
Total Cost 299,734 225,814 151,511 76,271 295,609 216,624 144,007 62.80%
-
Net Worth 746,011 672,094 797,679 764,860 809,458 770,564 914,293 -12.64%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 287,747 - 191,443 - 276,919 - 191,363 31.15%
Div Payout % 145.16% - 208.09% - 160.00% - 205.71% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 746,011 672,094 797,679 764,860 809,458 770,564 914,293 -12.64%
NOSH 532,865 533,408 531,786 531,152 532,538 531,423 531,565 0.16%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 40.50% 39.83% 38.49% 38.08% 37.77% 40.00% 40.19% -
ROE 26.57% 21.59% 11.53% 5.90% 21.38% 18.07% 10.17% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 94.54 70.35 46.32 23.19 89.19 67.94 45.30 63.09%
EPS 37.20 27.20 17.30 8.50 32.50 26.20 17.50 65.09%
DPS 54.00 0.00 36.00 0.00 52.00 0.00 36.00 30.94%
NAPS 1.40 1.26 1.50 1.44 1.52 1.45 1.72 -12.79%
Adjusted Per Share Value based on latest NOSH - 531,152
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 62.25 46.37 30.44 15.22 58.69 44.61 29.75 63.37%
EPS 24.49 17.93 11.37 5.58 21.39 17.20 11.49 65.39%
DPS 35.56 0.00 23.66 0.00 34.22 0.00 23.65 31.14%
NAPS 0.9218 0.8305 0.9856 0.9451 1.0002 0.9521 1.1297 -12.64%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 8.10 8.06 7.76 7.55 8.23 7.40 7.56 -
P/RPS 8.57 11.46 16.75 32.56 9.23 10.89 16.69 -35.79%
P/EPS 21.77 29.63 44.86 88.82 25.32 28.24 43.20 -36.59%
EY 4.59 3.37 2.23 1.13 3.95 3.54 2.31 57.85%
DY 6.67 0.00 4.64 0.00 6.32 0.00 4.76 25.14%
P/NAPS 5.79 6.40 5.17 5.24 5.41 5.10 4.40 20.02%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 29/01/15 20/10/14 17/07/14 17/04/14 29/01/14 23/10/13 18/07/13 -
Price 8.21 7.90 8.19 7.60 7.78 7.96 8.17 -
P/RPS 8.68 11.23 17.68 32.77 8.72 11.72 18.04 -38.51%
P/EPS 22.07 29.04 47.34 89.41 23.94 30.38 46.69 -39.23%
EY 4.53 3.44 2.11 1.12 4.18 3.29 2.14 64.63%
DY 6.58 0.00 4.40 0.00 6.68 0.00 4.41 30.47%
P/NAPS 5.86 6.27 5.46 5.28 5.12 5.49 4.75 14.98%

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