[BURSA] YoY Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[BURSA] BURSA MALAYSIA BHD
Announcement Date
09-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 27.29%
YoY- 29.3%
Quarter Report
Latest QR
Upcoming QR
BURSA's Result
BURSA's Financial Summary
View:
Show?
Cumulative Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 503,756 474,994 424,587 420,142 361,049 402,417 331,675 7.21%
PBT 271,759 245,580 215,339 206,113 163,754 219,181 145,627 10.95%
Tax -67,737 -66,195 -58,453 -54,779 -48,113 -41,443 -41,207 8.63%
NP 204,022 179,385 156,886 151,334 115,641 177,738 104,420 11.80%
-
NP to SH 198,226 173,075 150,598 146,160 113,041 177,588 104,420 11.26%
-
Tax Rate 24.93% 26.95% 27.14% 26.58% 29.38% 18.91% 28.30% -
Total Cost 299,734 295,609 267,701 268,808 245,408 224,679 227,255 4.71%
-
Net Worth 746,011 809,458 855,604 861,015 849,134 837,878 729,365 0.37%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 287,747 276,919 143,486 138,187 106,141 100,650 127,507 14.52%
Div Payout % 145.16% 160.00% 95.28% 94.55% 93.90% 56.68% 122.11% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 746,011 809,458 855,604 861,015 849,134 837,878 729,365 0.37%
NOSH 532,865 532,538 531,431 531,490 530,708 526,967 524,723 0.25%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 40.50% 37.77% 36.95% 36.02% 32.03% 44.17% 31.48% -
ROE 26.57% 21.38% 17.60% 16.98% 13.31% 21.19% 14.32% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 94.54 89.19 79.89 79.05 68.03 76.36 63.21 6.93%
EPS 37.20 32.50 28.30 27.50 21.30 33.70 19.90 10.98%
DPS 54.00 52.00 27.00 26.00 20.00 19.10 24.30 14.22%
NAPS 1.40 1.52 1.61 1.62 1.60 1.59 1.39 0.11%
Adjusted Per Share Value based on latest NOSH - 531,135
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 62.25 58.69 52.46 51.91 44.61 49.72 40.98 7.21%
EPS 24.49 21.39 18.61 18.06 13.97 21.94 12.90 11.27%
DPS 35.56 34.22 17.73 17.07 13.12 12.44 15.76 14.51%
NAPS 0.9218 1.0002 1.0572 1.0639 1.0492 1.0353 0.9012 0.37%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 8.10 8.23 6.22 6.70 7.80 7.99 5.15 -
P/RPS 8.57 9.23 7.79 8.48 11.47 10.46 8.15 0.84%
P/EPS 21.77 25.32 21.95 24.36 36.62 23.71 25.88 -2.83%
EY 4.59 3.95 4.56 4.10 2.73 4.22 3.86 2.92%
DY 6.67 6.32 4.34 3.88 2.56 2.39 4.72 5.93%
P/NAPS 5.79 5.41 3.86 4.14 4.88 5.03 3.71 7.69%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 29/01/15 29/01/14 31/01/13 09/02/12 27/01/11 04/02/10 04/02/09 -
Price 8.21 7.78 6.62 7.52 8.37 7.71 5.05 -
P/RPS 8.68 8.72 8.29 9.51 12.30 10.10 7.99 1.38%
P/EPS 22.07 23.94 23.36 27.35 39.30 22.88 25.38 -2.30%
EY 4.53 4.18 4.28 3.66 2.54 4.37 3.94 2.35%
DY 6.58 6.68 4.08 3.46 2.39 2.48 4.81 5.35%
P/NAPS 5.86 5.12 4.11 4.64 5.23 4.85 3.63 8.30%

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