[BURSA] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock

[BURSA] BURSA MALAYSIA BHD

Announcement Date

16-Jul-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Jun-2010 [#2]

Profit Trend

QoQ- 98.03%

YoY- 9.95%

Quarter Report

QuarterlyReport-30June2010.pdf

Latest QR

Upcoming QR

BURSA's Result

BURSA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Cumulative Result
Revenue	240,787	215,241	217,164	172,375	158,731	186,928	266,460	-1.67%
YoY %	11.87%	-0.89%	25.98%	8.60%	-15.08%	-29.85%	-	-
Horiz. %	90.37%	80.78%	81.50%	64.69%	59.57%	70.15%	100.00%	-
PBT	132,824	111,294	107,617	78,156	70,170	96,331	185,966	-5.44%
YoY %	19.35%	3.42%	37.70%	11.38%	-27.16%	-48.20%	-	-
Horiz. %	71.42%	59.85%	57.87%	42.03%	37.73%	51.80%	100.00%	-
Tax	-36,044	-29,873	-28,703	-20,703	-19,648	-25,621	-50,810	-5.55%
YoY %	-20.66%	-4.08%	-38.64%	-5.37%	23.31%	49.57%	-	-
Horiz. %	70.94%	58.79%	56.49%	40.75%	38.67%	50.43%	100.00%	-
NP	96,780	81,421	78,914	57,453	50,522	70,710	135,156	-5.40%
YoY %	18.86%	3.18%	37.35%	13.72%	-28.55%	-47.68%	-	-
Horiz. %	71.61%	60.24%	58.39%	42.51%	37.38%	52.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	93,024	78,346	76,204	55,549	50,522	70,710	135,156	-6.03%
YoY %	18.73%	2.81%	37.18%	9.95%	-28.55%	-47.68%	-	-
Horiz. %	68.83%	57.97%	56.38%	41.10%	37.38%	52.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.14%	26.84%	26.67%	26.49%	28.00%	26.60%	27.32%	-
YoY %	1.12%	0.64%	0.68%	-5.39%	5.26%	-2.64%	-	-
Horiz. %	99.34%	98.24%	97.62%	96.96%	102.49%	97.36%	100.00%	-
Total Cost	144,007	133,820	138,250	114,922	108,209	116,218	131,304	1.54%
YoY %	7.61%	-3.20%	20.30%	6.20%	-6.89%	-11.49%	-	-
Horiz. %	109.67%	101.92%	105.29%	87.52%	82.41%	88.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	914,293	877,565	868,619	835,880	752,567	759,477	894,108	0.37%
YoY %	4.19%	1.03%	3.92%	11.07%	-0.91%	-15.06%	-	-
Horiz. %	102.26%	98.15%	97.15%	93.49%	84.17%	84.94%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	191,363	71,800	69,276	50,258	53,153	86,423	166,345	2.36%
YoY %	166.52%	3.64%	37.84%	-5.45%	-38.50%	-48.05%	-	-
Horiz. %	115.04%	43.16%	41.65%	30.21%	31.95%	51.95%	100.00%	-
Div Payout %	205.71%	91.65%	90.91%	90.48%	105.21%	122.22%	123.08%	-
YoY %	124.45%	0.81%	0.48%	-14.00%	-13.92%	-0.70%	-	-
Horiz. %	167.14%	74.46%	73.86%	73.51%	85.48%	99.30%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	914,293	877,565	868,619	835,880	752,567	759,477	894,108	0.37%
YoY %	4.19%	1.03%	3.92%	11.07%	-0.91%	-15.06%	-	-
Horiz. %	102.26%	98.15%	97.15%	93.49%	84.17%	84.94%	100.00%	-
NOSH	531,565	531,858	532,895	529,038	526,270	523,777	519,830	0.37%
YoY %	-0.06%	-0.19%	0.73%	0.53%	0.48%	0.76%	-	-
Horiz. %	102.26%	102.31%	102.51%	101.77%	101.24%	100.76%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	40.19%	37.83%	36.34%	33.33%	31.83%	37.83%	50.72%	-
YoY %	6.24%	4.10%	9.03%	4.71%	-15.86%	-25.41%	-	-
Horiz. %	79.24%	74.59%	71.65%	65.71%	62.76%	74.59%	100.00%	-
ROE	10.17%	8.93%	8.77%	6.65%	6.71%	9.31%	15.12%	-
YoY %	13.89%	1.82%	31.88%	-0.89%	-27.93%	-38.43%	-	-
Horiz. %	67.26%	59.06%	58.00%	43.98%	44.38%	61.57%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	45.30	40.47	40.75	32.58	30.16	35.69	51.26	-2.03%
YoY %	11.93%	-0.69%	25.08%	8.02%	-15.49%	-30.37%	-	-
Horiz. %	88.37%	78.95%	79.50%	63.56%	58.84%	69.63%	100.00%	-
EPS	17.50	14.70	14.30	10.50	9.60	13.50	26.00	-6.37%
YoY %	19.05%	2.80%	36.19%	9.38%	-28.89%	-48.08%	-	-
Horiz. %	67.31%	56.54%	55.00%	40.38%	36.92%	51.92%	100.00%	-
DPS	36.00	13.50	13.00	9.50	10.10	16.50	32.00	1.98%
YoY %	166.67%	3.85%	36.84%	-5.94%	-38.79%	-48.44%	-	-
Horiz. %	112.50%	42.19%	40.62%	29.69%	31.56%	51.56%	100.00%	-
NAPS	1.72	1.65	1.63	1.58	1.43	1.45	1.72	0.00%
YoY %	4.24%	1.23%	3.16%	10.49%	-1.38%	-15.70%	-	-
Horiz. %	100.00%	95.93%	94.77%	91.86%	83.14%	84.30%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 528,807
RPS	29.75	26.60	26.83	21.30	19.61	23.10	32.92	-1.67%
YoY %	11.84%	-0.86%	25.96%	8.62%	-15.11%	-29.83%	-	-
Horiz. %	90.37%	80.80%	81.50%	64.70%	59.57%	70.17%	100.00%	-
EPS	11.49	9.68	9.42	6.86	6.24	8.74	16.70	-6.03%
YoY %	18.70%	2.76%	37.32%	9.94%	-28.60%	-47.66%	-	-
Horiz. %	68.80%	57.96%	56.41%	41.08%	37.37%	52.34%	100.00%	-
DPS	23.65	8.87	8.56	6.21	6.57	10.68	20.55	2.36%
YoY %	166.63%	3.62%	37.84%	-5.48%	-38.48%	-48.03%	-	-
Horiz. %	115.09%	43.16%	41.65%	30.22%	31.97%	51.97%	100.00%	-
NAPS	1.1297	1.0844	1.0733	1.0328	0.9299	0.9384	1.1048	0.37%
YoY %	4.18%	1.03%	3.92%	11.07%	-0.91%	-15.06%	-	-
Horiz. %	102.25%	98.15%	97.15%	93.48%	84.17%	84.94%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	7.56	6.18	7.74	7.04	6.90	7.45	11.40	-
P/RPS	16.69	15.27	18.99	21.61	22.88	20.88	22.24	-4.66%
YoY %	9.30%	-19.59%	-12.12%	-5.55%	9.58%	-6.12%	-	-
Horiz. %	75.04%	68.66%	85.39%	97.17%	102.88%	93.88%	100.00%	-
P/EPS	43.20	41.95	54.13	67.05	71.88	55.19	43.85	-0.24%
YoY %	2.98%	-22.50%	-19.27%	-6.72%	30.24%	25.86%	-	-
Horiz. %	98.52%	95.67%	123.44%	152.91%	163.92%	125.86%	100.00%	-
EY	2.31	2.38	1.85	1.49	1.39	1.81	2.28	0.21%
YoY %	-2.94%	28.65%	24.16%	7.19%	-23.20%	-20.61%	-	-
Horiz. %	101.32%	104.39%	81.14%	65.35%	60.96%	79.39%	100.00%	-
DY	4.76	2.18	1.68	1.35	1.46	2.21	2.81	9.17%
YoY %	118.35%	29.76%	24.44%	-7.53%	-33.94%	-21.35%	-	-
Horiz. %	169.40%	77.58%	59.79%	48.04%	51.96%	78.65%	100.00%	-
P/NAPS	4.40	3.75	4.75	4.46	4.83	5.14	6.63	-6.59%
YoY %	17.33%	-21.05%	6.50%	-7.66%	-6.03%	-22.47%	-	-
Horiz. %	66.37%	56.56%	71.64%	67.27%	72.85%	77.53%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	18/07/13	18/07/12	19/07/11	16/07/10	20/07/09	17/07/08	17/07/07	-
Price	8.17	6.51	7.63	7.02	7.30	6.55	11.60	-
P/RPS	18.04	16.09	18.72	21.55	24.20	18.35	22.63	-3.70%
YoY %	12.12%	-14.05%	-13.13%	-10.95%	31.88%	-18.91%	-	-
Horiz. %	79.72%	71.10%	82.72%	95.23%	106.94%	81.09%	100.00%	-
P/EPS	46.69	44.19	53.36	66.86	76.04	48.52	44.62	0.75%
YoY %	5.66%	-17.19%	-20.19%	-12.07%	56.72%	8.74%	-	-
Horiz. %	104.64%	99.04%	119.59%	149.84%	170.42%	108.74%	100.00%	-
EY	2.14	2.26	1.87	1.50	1.32	2.06	2.24	-0.75%
YoY %	-5.31%	20.86%	24.67%	13.64%	-35.92%	-8.04%	-	-
Horiz. %	95.54%	100.89%	83.48%	66.96%	58.93%	91.96%	100.00%	-
DY	4.41	2.07	1.70	1.35	1.38	2.52	2.76	8.11%
YoY %	113.04%	21.76%	25.93%	-2.17%	-45.24%	-8.70%	-	-
Horiz. %	159.78%	75.00%	61.59%	48.91%	50.00%	91.30%	100.00%	-
P/NAPS	4.75	3.95	4.68	4.44	5.10	4.52	6.74	-5.66%
YoY %	20.25%	-15.60%	5.41%	-12.94%	12.83%	-32.94%	-	-
Horiz. %	70.47%	58.61%	69.44%	65.88%	75.67%	67.06%	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