[BURSA] YoY 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- -1.97%

YoY- -21.48%

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
Quarter Result
Revenue	130,352	105,377	101,056	84,266	94,579	85,672	130,367	-0.00%
YoY %	23.70%	4.28%	19.92%	-10.90%	10.40%	-34.28%	-	-
Horiz. %	99.99%	80.83%	77.52%	64.64%	72.55%	65.72%	100.00%	-
PBT	77,280	53,596	49,421	38,589	48,339	39,025	89,398	-2.39%
YoY %	44.19%	8.45%	28.07%	-20.17%	23.87%	-56.35%	-	-
Horiz. %	86.44%	59.95%	55.28%	43.17%	54.07%	43.65%	100.00%	-
Tax	-20,886	-14,222	-12,403	-10,177	-13,317	-10,386	-24,392	-2.55%
YoY %	-46.86%	-14.67%	-21.87%	23.58%	-28.22%	57.42%	-	-
Horiz. %	85.63%	58.31%	50.85%	41.72%	54.60%	42.58%	100.00%	-
NP	56,394	39,374	37,018	28,412	35,022	28,639	65,006	-2.33%
YoY %	43.23%	6.36%	30.29%	-18.87%	22.29%	-55.94%	-	-
Horiz. %	86.75%	60.57%	56.95%	43.71%	53.88%	44.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	54,824	37,733	35,714	27,498	35,022	28,639	65,006	-2.79%
YoY %	45.29%	5.65%	29.88%	-21.48%	22.29%	-55.94%	-	-
Horiz. %	84.34%	58.05%	54.94%	42.30%	53.88%	44.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.03%	26.54%	25.10%	26.37%	27.55%	26.61%	27.28%	-
YoY %	1.85%	5.74%	-4.82%	-4.28%	3.53%	-2.46%	-	-
Horiz. %	99.08%	97.29%	92.01%	96.66%	100.99%	97.54%	100.00%	-
Total Cost	73,958	66,003	64,038	55,854	59,557	57,033	65,361	2.07%
YoY %	12.05%	3.07%	14.65%	-6.22%	4.43%	-12.74%	-	-
Horiz. %	113.15%	100.98%	97.98%	85.45%	91.12%	87.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	915,507	881,866	868,863	835,516	747,484	755,028	894,482	0.38%
YoY %	3.81%	1.50%	3.99%	11.78%	-1.00%	-15.59%	-	-
Horiz. %	102.35%	98.59%	97.14%	93.41%	83.57%	84.41%	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	191,617	72,152	69,295	50,236	52,794	85,916	166,415	2.37%
YoY %	165.57%	4.12%	37.94%	-4.85%	-38.55%	-48.37%	-	-
Horiz. %	115.14%	43.36%	41.64%	30.19%	31.72%	51.63%	100.00%	-
Div Payout %	349.51%	191.22%	194.03%	182.69%	150.75%	300.00%	256.00%	-
YoY %	82.78%	-1.45%	6.21%	21.19%	-49.75%	17.19%	-	-
Horiz. %	136.53%	74.70%	75.79%	71.36%	58.89%	117.19%	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	915,507	881,866	868,863	835,516	747,484	755,028	894,482	0.38%
YoY %	3.81%	1.50%	3.99%	11.78%	-1.00%	-15.59%	-	-
Horiz. %	102.35%	98.59%	97.14%	93.41%	83.57%	84.41%	100.00%	-
NOSH	532,271	534,464	533,044	528,807	522,716	520,709	520,048	0.38%
YoY %	-0.41%	0.27%	0.80%	1.17%	0.39%	0.13%	-	-
Horiz. %	102.35%	102.77%	102.50%	101.68%	100.51%	100.13%	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	43.26%	37.36%	36.63%	33.72%	37.03%	33.43%	49.86%	-
YoY %	15.79%	1.99%	8.63%	-8.94%	10.77%	-32.95%	-	-
Horiz. %	86.76%	74.93%	73.47%	67.63%	74.27%	67.05%	100.00%	-
ROE	5.99%	4.28%	4.11%	3.29%	4.69%	3.79%	7.27%	-
YoY %	39.95%	4.14%	24.92%	-29.85%	23.75%	-47.87%	-	-
Horiz. %	82.39%	58.87%	56.53%	45.25%	64.51%	52.13%	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	24.49	19.72	18.96	15.94	18.09	16.45	25.07	-0.38%
YoY %	24.19%	4.01%	18.95%	-11.89%	9.97%	-34.38%	-	-
Horiz. %	97.69%	78.66%	75.63%	63.58%	72.16%	65.62%	100.00%	-
EPS	10.30	7.10	6.70	5.20	6.70	5.50	12.50	-3.17%
YoY %	45.07%	5.97%	28.85%	-22.39%	21.82%	-56.00%	-	-
Horiz. %	82.40%	56.80%	53.60%	41.60%	53.60%	44.00%	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	16.11	13.02	12.49	10.41	11.69	10.59	16.11	0.00%
YoY %	23.73%	4.24%	19.98%	-10.95%	10.39%	-34.26%	-	-
Horiz. %	100.00%	80.82%	77.53%	64.62%	72.56%	65.74%	100.00%	-
EPS	6.77	4.66	4.41	3.40	4.33	3.54	8.03	-2.80%
YoY %	45.28%	5.67%	29.71%	-21.48%	22.32%	-55.92%	-	-
Horiz. %	84.31%	58.03%	54.92%	42.34%	53.92%	44.08%	100.00%	-
DPS	23.68	8.92	8.56	6.21	6.52	10.62	20.56	2.38%
YoY %	165.47%	4.21%	37.84%	-4.75%	-38.61%	-48.35%	-	-
Horiz. %	115.18%	43.39%	41.63%	30.20%	31.71%	51.65%	100.00%	-
NAPS	1.1312	1.0897	1.0736	1.0324	0.9236	0.9329	1.1053	0.38%
YoY %	3.81%	1.50%	3.99%	11.78%	-1.00%	-15.60%	-	-
Horiz. %	102.34%	98.59%	97.13%	93.40%	83.56%	84.40%	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	30.87	31.34	40.83	44.18	38.13	45.28	45.48	-6.24%
YoY %	-1.50%	-23.24%	-7.58%	15.87%	-15.79%	-0.44%	-	-
Horiz. %	67.88%	68.91%	89.78%	97.14%	83.84%	99.56%	100.00%	-
P/EPS	73.40	87.54	115.52	135.38	102.99	135.45	91.20	-3.55%
YoY %	-16.15%	-24.22%	-14.67%	31.45%	-23.96%	48.52%	-	-
Horiz. %	80.48%	95.99%	126.67%	148.44%	112.93%	148.52%	100.00%	-
EY	1.36	1.14	0.87	0.74	0.97	0.74	1.10	3.59%
YoY %	19.30%	31.03%	17.57%	-23.71%	31.08%	-32.73%	-	-
Horiz. %	123.64%	103.64%	79.09%	67.27%	88.18%	67.27%	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	33.36	33.02	40.25	44.05	40.35	39.81	46.27	-5.30%
YoY %	1.03%	-17.96%	-8.63%	9.17%	1.36%	-13.96%	-	-
Horiz. %	72.10%	71.36%	86.99%	95.20%	87.21%	86.04%	100.00%	-
P/EPS	79.32	92.21	113.88	135.00	108.96	119.09	92.80	-2.57%
YoY %	-13.98%	-19.03%	-15.64%	23.90%	-8.51%	28.33%	-	-
Horiz. %	85.47%	99.36%	122.72%	145.47%	117.41%	128.33%	100.00%	-
EY	1.26	1.08	0.88	0.74	0.92	0.84	1.08	2.60%
YoY %	16.67%	22.73%	18.92%	-19.57%	9.52%	-22.22%	-	-
Horiz. %	116.67%	100.00%	81.48%	68.52%	85.19%	77.78%	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