[BURSA] YoY Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock

[BURSA] BURSA MALAYSIA BHD

Announcement Date

24-Oct-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Sep-2008 [#3]

Profit Trend

QoQ- 28.55%

YoY- -52.44%

Quarter Report

QuarterlyReport-30September2008.pdf

Latest QR

Upcoming QR

BURSA's Result

BURSA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Cumulative Result
Revenue	324,473	259,140	245,020	260,561	388,763	217,207	200,225	8.37%
YoY %	25.21%	5.76%	-5.96%	-32.98%	78.98%	8.48%	-	-
Horiz. %	162.05%	129.42%	122.37%	130.13%	194.16%	108.48%	100.00%	-
PBT	161,804	116,949	113,955	122,491	261,627	110,123	95,103	9.25%
YoY %	38.35%	2.63%	-6.97%	-53.18%	137.58%	15.79%	-	-
Horiz. %	170.14%	122.97%	119.82%	128.80%	275.10%	115.79%	100.00%	-
Tax	-43,372	-31,106	-32,682	-31,596	-70,491	-29,800	-29,827	6.43%
YoY %	-39.43%	4.82%	-3.44%	55.18%	-136.55%	0.09%	-	-
Horiz. %	145.41%	104.29%	109.57%	105.93%	236.33%	99.91%	100.00%	-
NP	118,432	85,843	81,273	90,895	191,136	80,323	65,276	10.43%
YoY %	37.96%	5.62%	-10.59%	-52.44%	137.96%	23.05%	-	-
Horiz. %	181.43%	131.51%	124.51%	139.25%	292.81%	123.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	114,823	83,256	81,273	90,895	191,136	79,519	65,276	9.86%
YoY %	37.92%	2.44%	-10.59%	-52.44%	140.37%	21.82%	-	-
Horiz. %	175.90%	127.54%	124.51%	139.25%	292.81%	121.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.81%	26.60%	28.68%	25.79%	26.94%	27.06%	31.36%	-
YoY %	0.79%	-7.25%	11.21%	-4.27%	-0.44%	-13.71%	-	-
Horiz. %	85.49%	84.82%	91.45%	82.24%	85.91%	86.29%	100.00%	-
Total Cost	206,041	173,297	163,747	169,666	197,627	136,884	134,949	7.30%
YoY %	18.89%	5.83%	-3.49%	-14.15%	44.38%	1.43%	-	-
Horiz. %	152.68%	128.42%	121.34%	125.73%	146.45%	101.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	829,277	806,045	738,845	719,804	833,290	877,807	1,147,448	-5.26%
YoY %	2.88%	9.10%	2.65%	-13.62%	-5.07%	-23.50%	-	-
Horiz. %	72.27%	70.25%	64.39%	62.73%	72.62%	76.50%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Dividend
Div	69,106	50,377	53,302	86,691	312,483	209,124	47,611	6.40%
YoY %	37.18%	-5.49%	-38.51%	-72.26%	49.42%	339.23%	-	-
Horiz. %	145.15%	105.81%	111.95%	182.08%	656.33%	439.23%	100.00%	-
Div Payout %	60.19%	60.51%	65.58%	95.38%	163.49%	262.99%	72.94%	-
YoY %	-0.53%	-7.73%	-31.24%	-41.66%	-37.83%	260.56%	-	-
Horiz. %	82.52%	82.96%	89.91%	130.77%	224.14%	360.56%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Equity
Net Worth	829,277	806,045	738,845	719,804	833,290	877,807	1,147,448	-5.26%
YoY %	2.88%	9.10%	2.65%	-13.62%	-5.07%	-23.50%	-	-
Horiz. %	72.27%	70.25%	64.39%	62.73%	72.62%	76.50%	100.00%	-
NOSH	531,587	530,293	527,746	525,404	520,806	516,357	476,119	1.85%
YoY %	0.24%	0.48%	0.45%	0.88%	0.86%	8.45%	-	-
Horiz. %	111.65%	111.38%	110.84%	110.35%	109.39%	108.45%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Ratio Analysis
NP Margin	36.50%	33.13%	33.17%	34.88%	49.17%	36.98%	32.60%	-
YoY %	10.17%	-0.12%	-4.90%	-29.06%	32.96%	13.44%	-	-
Horiz. %	111.96%	101.63%	101.75%	106.99%	150.83%	113.44%	100.00%	-
ROE	13.85%	10.33%	11.00%	12.63%	22.94%	9.06%	5.69%	-
YoY %	34.08%	-6.09%	-12.91%	-44.94%	153.20%	59.23%	-	-
Horiz. %	243.41%	181.55%	193.32%	221.97%	403.16%	159.23%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Per Share
RPS	61.04	48.87	46.43	49.59	74.65	42.07	42.05	6.40%
YoY %	24.90%	5.26%	-6.37%	-33.57%	77.44%	0.05%	-	-
Horiz. %	145.16%	116.22%	110.42%	117.93%	177.53%	100.05%	100.00%	-
EPS	21.60	15.70	15.40	17.30	36.70	15.40	13.71	7.86%
YoY %	37.58%	1.95%	-10.98%	-52.86%	138.31%	12.33%	-	-
Horiz. %	157.55%	114.51%	112.33%	126.19%	267.69%	112.33%	100.00%	-
DPS	13.00	9.50	10.10	16.50	60.00	40.50	10.00	4.46%
YoY %	36.84%	-5.94%	-38.79%	-72.50%	48.15%	305.00%	-	-
Horiz. %	130.00%	95.00%	101.00%	165.00%	600.00%	405.00%	100.00%	-
NAPS	1.56	1.52	1.40	1.37	1.60	1.70	2.41	-6.98%
YoY %	2.63%	8.57%	2.19%	-14.37%	-5.88%	-29.46%	-	-
Horiz. %	64.73%	63.07%	58.09%	56.85%	66.39%	70.54%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 531,184
RPS	40.09	32.02	30.28	32.20	48.04	26.84	24.74	8.37%
YoY %	25.20%	5.75%	-5.96%	-32.97%	78.99%	8.49%	-	-
Horiz. %	162.05%	129.43%	122.39%	130.15%	194.18%	108.49%	100.00%	-
EPS	14.19	10.29	10.04	11.23	23.62	9.83	8.07	9.85%
YoY %	37.90%	2.49%	-10.60%	-52.46%	140.28%	21.81%	-	-
Horiz. %	175.84%	127.51%	124.41%	139.16%	292.69%	121.81%	100.00%	-
DPS	8.54	6.22	6.59	10.71	38.61	25.84	5.88	6.41%
YoY %	37.30%	-5.61%	-38.47%	-72.26%	49.42%	339.46%	-	-
Horiz. %	145.24%	105.78%	112.07%	182.14%	656.63%	439.46%	100.00%	-
NAPS	1.0247	0.996	0.9129	0.8894	1.0296	1.0847	1.4178	-5.26%
YoY %	2.88%	9.10%	2.64%	-13.62%	-5.08%	-23.49%	-	-
Horiz. %	72.27%	70.25%	64.39%	62.73%	72.62%	76.51%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	-
Price	6.12	8.13	8.17	6.35	11.00	5.70	4.58	-
P/RPS	10.03	16.64	17.60	12.80	14.74	13.55	10.89	-1.36%
YoY %	-39.72%	-5.45%	37.50%	-13.16%	8.78%	24.43%	-	-
Horiz. %	92.10%	152.80%	161.62%	117.54%	135.35%	124.43%	100.00%	-
P/EPS	28.33	51.78	53.05	36.71	29.97	37.01	33.41	-2.71%
YoY %	-45.29%	-2.39%	44.51%	22.49%	-19.02%	10.78%	-	-
Horiz. %	84.79%	154.98%	158.78%	109.88%	89.70%	110.78%	100.00%	-
EY	3.53	1.93	1.88	2.72	3.34	2.70	2.99	2.80%
YoY %	82.90%	2.66%	-30.88%	-18.56%	23.70%	-9.70%	-	-
Horiz. %	118.06%	64.55%	62.88%	90.97%	111.71%	90.30%	100.00%	-
DY	2.12	1.17	1.24	2.60	5.45	7.11	2.18	-0.46%
YoY %	81.20%	-5.65%	-52.31%	-52.29%	-23.35%	226.15%	-	-
Horiz. %	97.25%	53.67%	56.88%	119.27%	250.00%	326.15%	100.00%	-
P/NAPS	3.92	5.35	5.84	4.64	6.88	3.35	1.90	12.82%
YoY %	-26.73%	-8.39%	25.86%	-32.56%	105.37%	76.32%	-	-
Horiz. %	206.32%	281.58%	307.37%	244.21%	362.11%	176.32%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	19/10/11	19/10/10	16/10/09	24/10/08	11/10/07	31/10/06	31/10/05	-
Price	6.41	8.35	8.49	5.15	13.20	5.95	4.54	-
P/RPS	10.50	17.09	18.29	10.38	17.68	14.14	10.80	-0.46%
YoY %	-38.56%	-6.56%	76.20%	-41.29%	25.04%	30.93%	-	-
Horiz. %	97.22%	158.24%	169.35%	96.11%	163.70%	130.93%	100.00%	-
P/EPS	29.68	53.18	55.13	29.77	35.97	38.64	33.11	-1.80%
YoY %	-44.19%	-3.54%	85.19%	-17.24%	-6.91%	16.70%	-	-
Horiz. %	89.64%	160.62%	166.51%	89.91%	108.64%	116.70%	100.00%	-
EY	3.37	1.88	1.81	3.36	2.78	2.59	3.02	1.84%
YoY %	79.26%	3.87%	-46.13%	20.86%	7.34%	-14.24%	-	-
Horiz. %	111.59%	62.25%	59.93%	111.26%	92.05%	85.76%	100.00%	-
DY	2.03	1.14	1.19	3.20	4.55	6.81	2.20	-1.33%
YoY %	78.07%	-4.20%	-62.81%	-29.67%	-33.19%	209.55%	-	-
Horiz. %	92.27%	51.82%	54.09%	145.45%	206.82%	309.55%	100.00%	-
P/NAPS	4.11	5.49	6.06	3.76	8.25	3.50	1.88	13.91%
YoY %	-25.14%	-9.41%	61.17%	-54.42%	135.71%	86.17%	-	-
Horiz. %	218.62%	292.02%	322.34%	200.00%	438.83%	186.17%	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