[BURSA] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[BURSA] BURSA MALAYSIA BHD
Announcement Date
04-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 213.21%
YoY- 612.13%
Quarter Report
Latest QR
Upcoming QR
BURSA's Result
BURSA's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 104,233 95,669 101,909 157,397 71,114 103,205 84,736 3.50%
PBT 50,070 44,309 46,805 105,226 23,136 57,353 42,790 2.65%
Tax -12,673 -11,407 -17,007 -8,761 -9,611 -7,864 -14,204 -1.88%
NP 37,397 32,902 29,798 96,465 13,525 49,489 28,586 4.57%
-
NP to SH 35,758 31,337 29,785 96,315 13,525 49,489 28,586 3.79%
-
Tax Rate 25.31% 25.74% 36.34% 8.33% 41.54% 13.71% 33.19% -
Total Cost 66,836 62,767 72,111 60,932 57,589 53,716 56,150 2.94%
-
Net Worth 879,376 860,439 851,000 841,433 723,067 776,195 810,802 1.36%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 71,948 69,047 55,846 47,628 40,575 130,234 72,764 -0.18%
Div Payout % 201.21% 220.34% 187.50% 49.45% 300.00% 263.16% 254.55% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 879,376 860,439 851,000 841,433 723,067 776,195 810,802 1.36%
NOSH 532,955 531,135 531,875 529,203 520,192 520,936 519,745 0.41%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 35.88% 34.39% 29.24% 61.29% 19.02% 47.95% 33.74% -
ROE 4.07% 3.64% 3.50% 11.45% 1.87% 6.38% 3.53% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 19.56 18.01 19.16 29.74 13.67 19.81 16.30 3.08%
EPS 6.70 5.90 5.60 18.20 2.60 9.50 5.50 3.34%
DPS 13.50 13.00 10.50 9.00 7.80 25.00 14.00 -0.60%
NAPS 1.65 1.62 1.60 1.59 1.39 1.49 1.56 0.93%
Adjusted Per Share Value based on latest NOSH - 529,203
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 12.88 11.82 12.59 19.45 8.79 12.75 10.47 3.50%
EPS 4.42 3.87 3.68 11.90 1.67 6.12 3.53 3.81%
DPS 8.89 8.53 6.90 5.89 5.01 16.09 8.99 -0.18%
NAPS 1.0866 1.0632 1.0515 1.0397 0.8934 0.9591 1.0019 1.36%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 6.22 6.70 7.80 7.99 5.15 14.30 8.05 -
P/RPS 31.80 37.20 40.71 26.86 37.67 72.18 49.38 -7.06%
P/EPS 92.71 113.56 139.29 43.90 198.08 150.53 146.36 -7.32%
EY 1.08 0.88 0.72 2.28 0.50 0.66 0.68 8.00%
DY 2.17 1.94 1.35 1.13 1.51 1.75 1.74 3.74%
P/NAPS 3.77 4.14 4.88 5.03 3.71 9.60 5.16 -5.09%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/01/13 09/02/12 27/01/11 04/02/10 04/02/09 31/01/08 31/01/07 -
Price 6.62 7.52 8.37 7.71 5.05 13.00 11.00 -
P/RPS 33.85 41.75 43.68 25.92 36.94 65.62 67.47 -10.85%
P/EPS 98.67 127.46 149.46 42.36 194.23 136.84 200.00 -11.09%
EY 1.01 0.78 0.67 2.36 0.51 0.73 0.50 12.42%
DY 2.04 1.73 1.25 1.17 1.54 1.92 1.27 8.21%
P/NAPS 4.01 4.64 5.23 4.85 3.63 8.72 7.05 -8.96%

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