[BURSA] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[BURSA] BURSA MALAYSIA BHD
Announcement Date
23-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 49.67%
YoY- 21.24%
Quarter Report
Latest QR
Upcoming QR
BURSA's Result
BURSA's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 383,047 382,945 375,276 361,067 320,354 324,473 259,140 6.72%
PBT 201,632 208,224 202,346 197,280 165,269 161,804 116,949 9.49%
Tax -51,361 -54,397 -52,884 -52,837 -45,780 -43,372 -31,106 8.70%
NP 150,271 153,827 149,462 144,443 119,489 118,432 85,843 9.77%
-
NP to SH 143,454 148,010 145,087 139,233 114,840 114,823 83,256 9.48%
-
Tax Rate 25.47% 26.12% 26.14% 26.78% 27.70% 26.81% 26.60% -
Total Cost 232,776 229,118 225,814 216,624 200,865 206,041 173,297 5.03%
-
Net Worth 781,503 758,751 672,094 770,564 844,231 829,277 806,045 -0.51%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - 69,106 50,377 -
Div Payout % - - - - - 60.19% 60.51% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 781,503 758,751 672,094 770,564 844,231 829,277 806,045 -0.51%
NOSH 535,276 534,332 533,408 531,423 530,963 531,587 530,293 0.15%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 39.23% 40.17% 39.83% 40.00% 37.30% 36.50% 33.13% -
ROE 18.36% 19.51% 21.59% 18.07% 13.60% 13.85% 10.33% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 71.56 71.67 70.35 67.94 60.33 61.04 48.87 6.55%
EPS 26.80 27.70 27.20 26.20 21.60 21.60 15.70 9.31%
DPS 0.00 0.00 0.00 0.00 0.00 13.00 9.50 -
NAPS 1.46 1.42 1.26 1.45 1.59 1.56 1.52 -0.66%
Adjusted Per Share Value based on latest NOSH - 531,137
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 47.33 47.32 46.37 44.61 39.58 40.09 32.02 6.72%
EPS 17.73 18.29 17.93 17.20 14.19 14.19 10.29 9.48%
DPS 0.00 0.00 0.00 0.00 0.00 8.54 6.22 -
NAPS 0.9657 0.9375 0.8305 0.9521 1.0432 1.0247 0.996 -0.51%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 8.82 8.05 8.06 7.40 6.15 6.12 8.13 -
P/RPS 12.33 11.23 11.46 10.89 10.19 10.03 16.64 -4.86%
P/EPS 32.91 29.06 29.63 28.24 28.43 28.33 51.78 -7.26%
EY 3.04 3.44 3.37 3.54 3.52 3.53 1.93 7.85%
DY 0.00 0.00 0.00 0.00 0.00 2.12 1.17 -
P/NAPS 6.04 5.67 6.40 5.10 3.87 3.92 5.35 2.04%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/10/16 23/10/15 20/10/14 23/10/13 19/10/12 19/10/11 19/10/10 -
Price 8.80 8.39 7.90 7.96 6.39 6.41 8.35 -
P/RPS 12.30 11.71 11.23 11.72 10.59 10.50 17.09 -5.32%
P/EPS 32.84 30.29 29.04 30.38 29.54 29.68 53.18 -7.71%
EY 3.05 3.30 3.44 3.29 3.38 3.37 1.88 8.39%
DY 0.00 0.00 0.00 0.00 0.00 2.03 1.14 -
P/NAPS 6.03 5.91 6.27 5.49 4.02 4.11 5.49 1.57%

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