[BURSA] YoY Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock

[BURSA] BURSA MALAYSIA BHD

Announcement Date

17-Jul-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Jun-2008 [#2]

Profit Trend

QoQ- 68.07%

YoY- -47.68%

Quarter Report

QuarterlyReport-30June2008.pdf

Latest QR

Upcoming QR

BURSA's Result

BURSA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Cumulative Result
Revenue	217,164	172,375	158,731	186,928	266,460	149,144	136,027	8.10%
YoY %	25.98%	8.60%	-15.08%	-29.85%	78.66%	9.64%	-	-
Horiz. %	159.65%	126.72%	116.69%	137.42%	195.89%	109.64%	100.00%	-
PBT	107,617	78,156	70,170	96,331	185,966	77,339	66,913	8.23%
YoY %	37.70%	11.38%	-27.16%	-48.20%	140.46%	15.58%	-	-
Horiz. %	160.83%	116.80%	104.87%	143.96%	277.92%	115.58%	100.00%	-
Tax	-28,703	-20,703	-19,648	-25,621	-50,810	-22,119	-22,529	4.11%
YoY %	-38.64%	-5.37%	23.31%	49.57%	-129.71%	1.82%	-	-
Horiz. %	127.40%	91.89%	87.21%	113.72%	225.53%	98.18%	100.00%	-
NP	78,914	57,453	50,522	70,710	135,156	55,220	44,384	10.06%
YoY %	37.35%	13.72%	-28.55%	-47.68%	144.76%	24.41%	-	-
Horiz. %	177.80%	129.45%	113.83%	159.31%	304.52%	124.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	76,204	55,549	50,522	70,710	135,156	54,416	44,384	9.42%
YoY %	37.18%	9.95%	-28.55%	-47.68%	148.38%	22.60%	-	-
Horiz. %	171.69%	125.16%	113.83%	159.31%	304.52%	122.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.67%	26.49%	28.00%	26.60%	27.32%	28.60%	33.67%	-
YoY %	0.68%	-5.39%	5.26%	-2.64%	-4.48%	-15.06%	-	-
Horiz. %	79.21%	78.68%	83.16%	79.00%	81.14%	84.94%	100.00%	-
Total Cost	138,250	114,922	108,209	116,218	131,304	93,924	91,643	7.08%
YoY %	20.30%	6.20%	-6.89%	-11.49%	39.80%	2.49%	-	-
Horiz. %	150.86%	125.40%	118.08%	126.82%	143.28%	102.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	868,619	835,880	752,567	759,477	894,108	872,709	1,121,134	-4.16%
YoY %	3.92%	11.07%	-0.91%	-15.06%	2.45%	-22.16%	-	-
Horiz. %	77.48%	74.56%	67.13%	67.74%	79.75%	77.84%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	69,276	50,258	53,153	86,423	166,345	64,169	46,137	7.00%
YoY %	37.84%	-5.45%	-38.50%	-48.05%	159.23%	39.08%	-	-
Horiz. %	150.15%	108.93%	115.21%	187.32%	360.55%	139.08%	100.00%	-
Div Payout %	90.91%	90.48%	105.21%	122.22%	123.08%	117.92%	103.95%	-
YoY %	0.48%	-14.00%	-13.92%	-0.70%	4.38%	13.44%	-	-
Horiz. %	87.46%	87.04%	101.21%	117.58%	118.40%	113.44%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	868,619	835,880	752,567	759,477	894,108	872,709	1,121,134	-4.16%
YoY %	3.92%	11.07%	-0.91%	-15.06%	2.45%	-22.16%	-	-
Horiz. %	77.48%	74.56%	67.13%	67.74%	79.75%	77.84%	100.00%	-
NOSH	532,895	529,038	526,270	523,777	519,830	513,358	461,372	2.42%
YoY %	0.73%	0.53%	0.48%	0.76%	1.26%	11.27%	-	-
Horiz. %	115.50%	114.67%	114.07%	113.53%	112.67%	111.27%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	36.34%	33.33%	31.83%	37.83%	50.72%	37.02%	32.63%	-
YoY %	9.03%	4.71%	-15.86%	-25.41%	37.01%	13.45%	-	-
Horiz. %	111.37%	102.15%	97.55%	115.94%	155.44%	113.45%	100.00%	-
ROE	8.77%	6.65%	6.71%	9.31%	15.12%	6.24%	3.96%	-
YoY %	31.88%	-0.89%	-27.93%	-38.43%	142.31%	57.58%	-	-
Horiz. %	221.46%	167.93%	169.44%	235.10%	381.82%	157.58%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	40.75	32.58	30.16	35.69	51.26	29.05	29.48	5.54%
YoY %	25.08%	8.02%	-15.49%	-30.37%	76.45%	-1.46%	-	-
Horiz. %	138.23%	110.52%	102.31%	121.07%	173.88%	98.54%	100.00%	-
EPS	14.30	10.50	9.60	13.50	26.00	10.60	9.62	6.82%
YoY %	36.19%	9.38%	-28.89%	-48.08%	145.28%	10.19%	-	-
Horiz. %	148.65%	109.15%	99.79%	140.33%	270.27%	110.19%	100.00%	-
DPS	13.00	9.50	10.10	16.50	32.00	12.50	10.00	4.46%
YoY %	36.84%	-5.94%	-38.79%	-48.44%	156.00%	25.00%	-	-
Horiz. %	130.00%	95.00%	101.00%	165.00%	320.00%	125.00%	100.00%	-
NAPS	1.63	1.58	1.43	1.45	1.72	1.70	2.43	-6.43%
YoY %	3.16%	10.49%	-1.38%	-15.70%	1.18%	-30.04%	-	-
Horiz. %	67.08%	65.02%	58.85%	59.67%	70.78%	69.96%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 520,709
RPS	26.83	21.30	19.61	23.10	32.92	18.43	16.81	8.10%
YoY %	25.96%	8.62%	-15.11%	-29.83%	78.62%	9.64%	-	-
Horiz. %	159.61%	126.71%	116.66%	137.42%	195.84%	109.64%	100.00%	-
EPS	9.42	6.86	6.24	8.74	16.70	6.72	5.48	9.44%
YoY %	37.32%	9.94%	-28.60%	-47.66%	148.51%	22.63%	-	-
Horiz. %	171.90%	125.18%	113.87%	159.49%	304.74%	122.63%	100.00%	-
DPS	8.56	6.21	6.57	10.68	20.55	7.93	5.70	7.00%
YoY %	37.84%	-5.48%	-38.48%	-48.03%	159.14%	39.12%	-	-
Horiz. %	150.18%	108.95%	115.26%	187.37%	360.53%	139.12%	100.00%	-
NAPS	1.0733	1.0328	0.9299	0.9384	1.1048	1.0784	1.3853	-4.16%
YoY %	3.92%	11.07%	-0.91%	-15.06%	2.45%	-22.15%	-	-
Horiz. %	77.48%	74.55%	67.13%	67.74%	79.75%	77.85%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	7.74	7.04	6.90	7.45	11.40	5.75	3.82	-
P/RPS	18.99	21.61	22.88	20.88	22.24	19.79	12.96	6.57%
YoY %	-12.12%	-5.55%	9.58%	-6.12%	12.38%	52.70%	-	-
Horiz. %	146.53%	166.74%	176.54%	161.11%	171.60%	152.70%	100.00%	-
P/EPS	54.13	67.05	71.88	55.19	43.85	54.25	39.71	5.29%
YoY %	-19.27%	-6.72%	30.24%	25.86%	-19.17%	36.62%	-	-
Horiz. %	136.31%	168.85%	181.01%	138.98%	110.43%	136.62%	100.00%	-
EY	1.85	1.49	1.39	1.81	2.28	1.84	2.52	-5.01%
YoY %	24.16%	7.19%	-23.20%	-20.61%	23.91%	-26.98%	-	-
Horiz. %	73.41%	59.13%	55.16%	71.83%	90.48%	73.02%	100.00%	-
DY	1.68	1.35	1.46	2.21	2.81	2.17	2.62	-7.13%
YoY %	24.44%	-7.53%	-33.94%	-21.35%	29.49%	-17.18%	-	-
Horiz. %	64.12%	51.53%	55.73%	84.35%	107.25%	82.82%	100.00%	-
P/NAPS	4.75	4.46	4.83	5.14	6.63	3.38	1.57	20.25%
YoY %	6.50%	-7.66%	-6.03%	-22.47%	96.15%	115.29%	-	-
Horiz. %	302.55%	284.08%	307.64%	327.39%	422.29%	215.29%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	19/07/11	16/07/10	20/07/09	17/07/08	17/07/07	31/07/06	01/08/05	-
Price	7.63	7.02	7.30	6.55	11.60	5.95	4.64	-
P/RPS	18.72	21.55	24.20	18.35	22.63	20.48	15.74	2.93%
YoY %	-13.13%	-10.95%	31.88%	-18.91%	10.50%	30.11%	-	-
Horiz. %	118.93%	136.91%	153.75%	116.58%	143.77%	130.11%	100.00%	-
P/EPS	53.36	66.86	76.04	48.52	44.62	56.13	48.23	1.69%
YoY %	-20.19%	-12.07%	56.72%	8.74%	-20.51%	16.38%	-	-
Horiz. %	110.64%	138.63%	157.66%	100.60%	92.52%	116.38%	100.00%	-
EY	1.87	1.50	1.32	2.06	2.24	1.78	2.07	-1.67%
YoY %	24.67%	13.64%	-35.92%	-8.04%	25.84%	-14.01%	-	-
Horiz. %	90.34%	72.46%	63.77%	99.52%	108.21%	85.99%	100.00%	-
DY	1.70	1.35	1.38	2.52	2.76	2.10	2.16	-3.91%
YoY %	25.93%	-2.17%	-45.24%	-8.70%	31.43%	-2.78%	-	-
Horiz. %	78.70%	62.50%	63.89%	116.67%	127.78%	97.22%	100.00%	-
P/NAPS	4.68	4.44	5.10	4.52	6.74	3.50	1.91	16.10%
YoY %	5.41%	-12.94%	12.83%	-32.94%	92.57%	83.25%	-	-
Horiz. %	245.03%	232.46%	267.02%	236.65%	352.88%	183.25%	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