[BURSA] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[BURSA] BURSA MALAYSIA BHD
Announcement Date
18-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 21.76%
YoY- 18.73%
Quarter Report
Latest QR
Upcoming QR
BURSA's Result
BURSA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 527,302 508,226 492,636 481,574 430,482 434,328 344,750 7.33%
PBT 280,060 272,666 257,456 265,648 222,588 215,234 156,312 10.19%
Tax -71,416 -72,262 -67,842 -72,088 -59,746 -57,406 -41,406 9.50%
NP 208,644 200,404 189,614 193,560 162,842 157,828 114,906 10.44%
-
NP to SH 198,822 193,088 183,998 186,048 156,692 152,408 111,098 10.17%
-
Tax Rate 25.50% 26.50% 26.35% 27.14% 26.84% 26.67% 26.49% -
Total Cost 318,658 307,822 303,022 288,014 267,640 276,500 229,844 5.59%
-
Net Worth 812,390 768,084 797,679 914,293 877,565 868,619 835,880 -0.47%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 181,719 176,019 382,886 382,727 143,601 138,552 100,517 10.36%
Div Payout % 91.40% 91.16% 208.09% 205.71% 91.65% 90.91% 90.48% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 812,390 768,084 797,679 914,293 877,565 868,619 835,880 -0.47%
NOSH 534,467 533,392 531,786 531,565 531,858 532,895 529,038 0.17%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 39.57% 39.43% 38.49% 40.19% 37.83% 36.34% 33.33% -
ROE 24.47% 25.14% 23.07% 20.35% 17.86% 17.55% 13.29% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 98.66 95.28 92.64 90.60 80.94 81.50 65.17 7.14%
EPS 37.20 36.20 34.60 35.00 29.40 28.60 21.00 9.98%
DPS 34.00 33.00 72.00 72.00 27.00 26.00 19.00 10.17%
NAPS 1.52 1.44 1.50 1.72 1.65 1.63 1.58 -0.64%
Adjusted Per Share Value based on latest NOSH - 532,271
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 65.16 62.80 60.87 59.51 53.19 53.67 42.60 7.33%
EPS 24.57 23.86 22.74 22.99 19.36 18.83 13.73 10.17%
DPS 22.45 21.75 47.31 47.29 17.74 17.12 12.42 10.35%
NAPS 1.0038 0.9491 0.9856 1.1297 1.0844 1.0733 1.0328 -0.47%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 8.56 8.14 7.76 7.56 6.18 7.74 7.04 -
P/RPS 8.68 8.54 8.38 8.34 7.64 9.50 10.80 -3.57%
P/EPS 23.01 22.49 22.43 21.60 20.98 27.06 33.52 -6.07%
EY 4.35 4.45 4.46 4.63 4.77 3.70 2.98 6.50%
DY 3.97 4.05 9.28 9.52 4.37 3.36 2.70 6.62%
P/NAPS 5.63 5.65 5.17 4.40 3.75 4.75 4.46 3.95%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/07/16 15/07/15 17/07/14 18/07/13 18/07/12 19/07/11 16/07/10 -
Price 8.89 8.10 8.19 8.17 6.51 7.63 7.02 -
P/RPS 9.01 8.50 8.84 9.02 8.04 9.36 10.77 -2.92%
P/EPS 23.90 22.38 23.67 23.34 22.10 26.68 33.43 -5.43%
EY 4.18 4.47 4.22 4.28 4.53 3.75 2.99 5.73%
DY 3.82 4.07 8.79 8.81 4.15 3.41 2.71 5.88%
P/NAPS 5.85 5.63 5.46 4.75 3.95 4.68 4.44 4.69%

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