[BURSA] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Stock

[BURSA] BURSA MALAYSIA BHD

Announcement Date

19-Jul-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

30-Jun-2011 [#2]

Profit Trend

QoQ- -5.9%

YoY- 37.18%

Quarter Report

QuarterlyReport-30June2011.pdf

Latest QR

Upcoming QR

BURSA's Result

BURSA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Annualized Quarter Result
Revenue	492,636	481,574	430,482	434,328	344,750	317,462	373,856	4.70%
YoY %	2.30%	11.87%	-0.89%	25.98%	8.60%	-15.08%	-	-
Horiz. %	131.77%	128.81%	115.15%	116.18%	92.21%	84.92%	100.00%	-
PBT	257,456	265,648	222,588	215,234	156,312	140,340	192,662	4.94%
YoY %	-3.08%	19.35%	3.42%	37.70%	11.38%	-27.16%	-	-
Horiz. %	133.63%	137.88%	115.53%	111.72%	81.13%	72.84%	100.00%	-
Tax	-67,842	-72,088	-59,746	-57,406	-41,406	-39,296	-51,242	4.78%
YoY %	5.89%	-20.66%	-4.08%	-38.64%	-5.37%	23.31%	-	-
Horiz. %	132.40%	140.68%	116.60%	112.03%	80.80%	76.69%	100.00%	-
NP	189,614	193,560	162,842	157,828	114,906	101,044	141,420	5.00%
YoY %	-2.04%	18.86%	3.18%	37.35%	13.72%	-28.55%	-	-
Horiz. %	134.08%	136.87%	115.15%	111.60%	81.25%	71.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	183,998	186,048	156,692	152,408	111,098	101,044	141,420	4.48%
YoY %	-1.10%	18.73%	2.81%	37.18%	9.95%	-28.55%	-	-
Horiz. %	130.11%	131.56%	110.80%	107.77%	78.56%	71.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.35%	27.14%	26.84%	26.67%	26.49%	28.00%	26.60%	-
YoY %	-2.91%	1.12%	0.64%	0.68%	-5.39%	5.26%	-	-
Horiz. %	99.06%	102.03%	100.90%	100.26%	99.59%	105.26%	100.00%	-
Total Cost	303,022	288,014	267,640	276,500	229,844	216,418	232,436	4.51%
YoY %	5.21%	7.61%	-3.20%	20.30%	6.20%	-6.89%	-	-
Horiz. %	130.37%	123.91%	115.15%	118.96%	98.88%	93.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	797,679	914,293	877,565	868,619	835,880	752,567	759,477	0.82%
YoY %	-12.75%	4.19%	1.03%	3.92%	11.07%	-0.91%	-	-
Horiz. %	105.03%	120.38%	115.55%	114.37%	110.06%	99.09%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	382,886	382,727	143,601	138,552	100,517	106,306	172,846	14.16%
YoY %	0.04%	166.52%	3.64%	37.84%	-5.45%	-38.50%	-	-
Horiz. %	221.52%	221.43%	83.08%	80.16%	58.15%	61.50%	100.00%	-
Div Payout %	208.09%	205.71%	91.65%	90.91%	90.48%	105.21%	122.22%	-
YoY %	1.16%	124.45%	0.81%	0.48%	-14.00%	-13.92%	-	-
Horiz. %	170.26%	168.31%	74.99%	74.38%	74.03%	86.08%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	797,679	914,293	877,565	868,619	835,880	752,567	759,477	0.82%
YoY %	-12.75%	4.19%	1.03%	3.92%	11.07%	-0.91%	-	-
Horiz. %	105.03%	120.38%	115.55%	114.37%	110.06%	99.09%	100.00%	-
NOSH	531,786	531,565	531,858	532,895	529,038	526,270	523,777	0.25%
YoY %	0.04%	-0.06%	-0.19%	0.73%	0.53%	0.48%	-	-
Horiz. %	101.53%	101.49%	101.54%	101.74%	101.00%	100.48%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	38.49%	40.19%	37.83%	36.34%	33.33%	31.83%	37.83%	-
YoY %	-4.23%	6.24%	4.10%	9.03%	4.71%	-15.86%	-	-
Horiz. %	101.74%	106.24%	100.00%	96.06%	88.10%	84.14%	100.00%	-
ROE	23.07%	20.35%	17.86%	17.55%	13.29%	13.43%	18.62%	-
YoY %	13.37%	13.94%	1.77%	32.05%	-1.04%	-27.87%	-	-
Horiz. %	123.90%	109.29%	95.92%	94.25%	71.37%	72.13%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	92.64	90.60	80.94	81.50	65.17	60.32	71.38	4.43%
YoY %	2.25%	11.93%	-0.69%	25.06%	8.04%	-15.49%	-	-
Horiz. %	129.78%	126.93%	113.39%	114.18%	91.30%	84.51%	100.00%	-
EPS	34.60	35.00	29.40	28.60	21.00	19.20	27.00	4.21%
YoY %	-1.14%	19.05%	2.80%	36.19%	9.38%	-28.89%	-	-
Horiz. %	128.15%	129.63%	108.89%	105.93%	77.78%	71.11%	100.00%	-
DPS	72.00	72.00	27.00	26.00	19.00	20.20	33.00	13.87%
YoY %	0.00%	166.67%	3.85%	36.84%	-5.94%	-38.79%	-	-
Horiz. %	218.18%	218.18%	81.82%	78.79%	57.58%	61.21%	100.00%	-
NAPS	1.50	1.72	1.65	1.63	1.58	1.43	1.45	0.56%
YoY %	-12.79%	4.24%	1.23%	3.16%	10.49%	-1.38%	-	-
Horiz. %	103.45%	118.62%	113.79%	112.41%	108.97%	98.62%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 533,044
RPS	60.87	59.51	53.19	53.67	42.60	39.23	46.20	4.70%
YoY %	2.29%	11.88%	-0.89%	25.99%	8.59%	-15.09%	-	-
Horiz. %	131.75%	128.81%	115.13%	116.17%	92.21%	84.91%	100.00%	-
EPS	22.74	22.99	19.36	18.83	13.73	12.49	17.47	4.48%
YoY %	-1.09%	18.75%	2.81%	37.14%	9.93%	-28.51%	-	-
Horiz. %	130.17%	131.60%	110.82%	107.78%	78.59%	71.49%	100.00%	-
DPS	47.31	47.29	17.74	17.12	12.42	13.14	21.36	14.16%
YoY %	0.04%	166.57%	3.62%	37.84%	-5.48%	-38.48%	-	-
Horiz. %	221.49%	221.40%	83.05%	80.15%	58.15%	61.52%	100.00%	-
NAPS	0.9856	1.1297	1.0844	1.0733	1.0328	0.9299	0.9384	0.82%
YoY %	-12.76%	4.18%	1.03%	3.92%	11.07%	-0.91%	-	-
Horiz. %	105.03%	120.39%	115.56%	114.38%	110.06%	99.09%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	7.76	7.56	6.18	7.74	7.04	6.90	7.45	-
P/RPS	8.38	8.34	7.64	9.50	10.80	11.44	10.44	-3.59%
YoY %	0.48%	9.16%	-19.58%	-12.04%	-5.59%	9.58%	-	-
Horiz. %	80.27%	79.89%	73.18%	91.00%	103.45%	109.58%	100.00%	-
P/EPS	22.43	21.60	20.98	27.06	33.52	35.94	27.59	-3.39%
YoY %	3.84%	2.96%	-22.47%	-19.27%	-6.73%	30.26%	-	-
Horiz. %	81.30%	78.29%	76.04%	98.08%	121.49%	130.26%	100.00%	-
EY	4.46	4.63	4.77	3.70	2.98	2.78	3.62	3.53%
YoY %	-3.67%	-2.94%	28.92%	24.16%	7.19%	-23.20%	-	-
Horiz. %	123.20%	127.90%	131.77%	102.21%	82.32%	76.80%	100.00%	-
DY	9.28	9.52	4.37	3.36	2.70	2.93	4.43	13.10%
YoY %	-2.52%	117.85%	30.06%	24.44%	-7.85%	-33.86%	-	-
Horiz. %	209.48%	214.90%	98.65%	75.85%	60.95%	66.14%	100.00%	-
P/NAPS	5.17	4.40	3.75	4.75	4.46	4.83	5.14	0.09%
YoY %	17.50%	17.33%	-21.05%	6.50%	-7.66%	-6.03%	-	-
Horiz. %	100.58%	85.60%	72.96%	92.41%	86.77%	93.97%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	17/07/14	18/07/13	18/07/12	19/07/11	16/07/10	20/07/09	17/07/08	-
Price	8.19	8.17	6.51	7.63	7.02	7.30	6.55	-
P/RPS	8.84	9.02	8.04	9.36	10.77	12.10	9.18	-0.62%
YoY %	-2.00%	12.19%	-14.10%	-13.09%	-10.99%	31.81%	-	-
Horiz. %	96.30%	98.26%	87.58%	101.96%	117.32%	131.81%	100.00%	-
P/EPS	23.67	23.34	22.10	26.68	33.43	38.02	24.26	-0.40%
YoY %	1.41%	5.61%	-17.17%	-20.19%	-12.07%	56.72%	-	-
Horiz. %	97.57%	96.21%	91.10%	109.98%	137.80%	156.72%	100.00%	-
EY	4.22	4.28	4.53	3.75	2.99	2.63	4.12	0.40%
YoY %	-1.40%	-5.52%	20.80%	25.42%	13.69%	-36.17%	-	-
Horiz. %	102.43%	103.88%	109.95%	91.02%	72.57%	63.83%	100.00%	-
DY	8.79	8.81	4.15	3.41	2.71	2.77	5.04	9.70%
YoY %	-0.23%	112.29%	21.70%	25.83%	-2.17%	-45.04%	-	-
Horiz. %	174.40%	174.80%	82.34%	67.66%	53.77%	54.96%	100.00%	-
P/NAPS	5.46	4.75	3.95	4.68	4.44	5.10	4.52	3.19%
YoY %	14.95%	20.25%	-15.60%	5.41%	-12.94%	12.83%	-	-
Horiz. %	120.80%	105.09%	87.39%	103.54%	98.23%	112.83%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos