[BURSA] YoY TTM Result on 30-Jun-2009 [#2]

Stock

[BURSA] BURSA MALAYSIA BHD

Announcement Date

20-Jul-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Jun-2009 [#2]

Profit Trend

QoQ- 8.2%

YoY- -52.19%

Quarter Report

QuarterlyReport-30June2009.pdf

Latest QR

Upcoming QR

BURSA's Result

BURSA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
TTM Result
Revenue	418,219	405,838	416,061	303,478	412,436	419,259	270,746	7.50%
YoY %	3.05%	-2.46%	37.10%	-26.42%	-1.63%	54.85%	-	-
Horiz. %	154.47%	149.90%	153.67%	112.09%	152.33%	154.85%	100.00%	-
PBT	209,790	193,215	227,167	119,466	229,345	261,540	125,268	8.96%
YoY %	8.58%	-14.95%	90.15%	-47.91%	-12.31%	108.78%	-	-
Horiz. %	167.47%	154.24%	181.34%	95.37%	183.08%	208.78%	100.00%	-
Tax	-55,949	-56,113	-42,498	-35,234	-53,166	-72,695	-33,286	9.03%
YoY %	0.29%	-32.04%	-20.62%	33.73%	26.86%	-118.40%	-	-
Horiz. %	168.09%	168.58%	127.68%	105.85%	159.72%	218.40%	100.00%	-
NP	153,841	137,102	184,669	84,232	176,179	188,845	91,982	8.94%
YoY %	12.21%	-25.76%	119.24%	-52.19%	-6.71%	105.31%	-	-
Horiz. %	167.25%	149.05%	200.77%	91.57%	191.54%	205.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	148,302	133,696	182,615	84,232	176,179	188,845	88,626	8.95%
YoY %	10.92%	-26.79%	116.80%	-52.19%	-6.71%	113.08%	-	-
Horiz. %	167.33%	150.85%	206.05%	95.04%	198.79%	213.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.67%	29.04%	18.71%	29.49%	23.18%	27.79%	26.57%	-
YoY %	-8.16%	55.21%	-36.55%	27.22%	-16.59%	4.59%	-	-
Horiz. %	100.38%	109.30%	70.42%	110.99%	87.24%	104.59%	100.00%	-
Total Cost	264,378	268,736	231,392	219,246	236,257	230,414	178,764	6.73%
YoY %	-1.62%	16.14%	5.54%	-7.20%	2.54%	28.89%	-	-
Horiz. %	147.89%	150.33%	129.44%	122.65%	132.16%	128.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	881,866	868,863	835,516	747,484	755,028	894,482	883,506	-0.03%
YoY %	1.50%	3.99%	11.78%	-1.00%	-15.59%	1.24%	-	-
Horiz. %	99.81%	98.34%	94.57%	84.60%	85.46%	101.24%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	141,200	125,142	97,865	93,369	362,640	382,625	116,779	3.21%
YoY %	12.83%	27.87%	4.82%	-74.25%	-5.22%	227.65%	-	-
Horiz. %	120.91%	107.16%	83.80%	79.95%	310.54%	327.65%	100.00%	-
Div Payout %	95.21%	93.60%	53.59%	110.85%	205.84%	202.61%	131.77%	-
YoY %	1.72%	74.66%	-51.66%	-46.15%	1.59%	53.76%	-	-
Horiz. %	72.25%	71.03%	40.67%	84.12%	156.21%	153.76%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	881,866	868,863	835,516	747,484	755,028	894,482	883,506	-0.03%
YoY %	1.50%	3.99%	11.78%	-1.00%	-15.59%	1.24%	-	-
Horiz. %	99.81%	98.34%	94.57%	84.60%	85.46%	101.24%	100.00%	-
NOSH	534,464	533,044	528,807	522,716	520,709	520,048	519,709	0.46%
YoY %	0.27%	0.80%	1.17%	0.39%	0.13%	0.07%	-	-
Horiz. %	102.84%	102.57%	101.75%	100.58%	100.19%	100.07%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	36.78%	33.78%	44.39%	27.76%	42.72%	45.04%	33.97%	-
YoY %	8.88%	-23.90%	59.91%	-35.02%	-5.15%	32.59%	-	-
Horiz. %	108.27%	99.44%	130.67%	81.72%	125.76%	132.59%	100.00%	-
ROE	16.82%	15.39%	21.86%	11.27%	23.33%	21.11%	10.03%	-
YoY %	9.29%	-29.60%	93.97%	-51.69%	10.52%	110.47%	-	-
Horiz. %	167.70%	153.44%	217.95%	112.36%	232.60%	210.47%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	78.25	76.14	78.68	58.06	79.21	80.62	52.10	7.00%
YoY %	2.77%	-3.23%	35.51%	-26.70%	-1.75%	54.74%	-	-
Horiz. %	150.19%	146.14%	151.02%	111.44%	152.03%	154.74%	100.00%	-
EPS	27.75	25.08	34.53	16.11	33.83	36.31	17.05	8.44%
YoY %	10.65%	-27.37%	114.34%	-52.38%	-6.83%	112.96%	-	-
Horiz. %	162.76%	147.10%	202.52%	94.49%	198.42%	212.96%	100.00%	-
DPS	26.50	23.50	18.50	17.86	69.50	74.00	22.47	2.78%
YoY %	12.77%	27.03%	3.58%	-74.30%	-6.08%	229.33%	-	-
Horiz. %	117.94%	104.58%	82.33%	79.48%	309.30%	329.33%	100.00%	-
NAPS	1.65	1.63	1.58	1.43	1.45	1.72	1.70	-0.49%
YoY %	1.23%	3.16%	10.49%	-1.38%	-15.70%	1.18%	-	-
Horiz. %	97.06%	95.88%	92.94%	84.12%	85.29%	101.18%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 522,716
RPS	51.68	50.15	51.41	37.50	50.96	51.81	33.45	7.51%
YoY %	3.05%	-2.45%	37.09%	-26.41%	-1.64%	54.89%	-	-
Horiz. %	154.50%	149.93%	153.69%	112.11%	152.35%	154.89%	100.00%	-
EPS	18.32	16.52	22.56	10.41	21.77	23.33	10.95	8.94%
YoY %	10.90%	-26.77%	116.71%	-52.18%	-6.69%	113.06%	-	-
Horiz. %	167.31%	150.87%	206.03%	95.07%	198.81%	213.06%	100.00%	-
DPS	17.45	15.46	12.09	11.54	44.81	47.28	14.43	3.21%
YoY %	12.87%	27.87%	4.77%	-74.25%	-5.22%	227.65%	-	-
Horiz. %	120.93%	107.14%	83.78%	79.97%	310.53%	327.65%	100.00%	-
NAPS	1.0897	1.0736	1.0324	0.9236	0.9329	1.1053	1.0917	-0.03%
YoY %	1.50%	3.99%	11.78%	-1.00%	-15.60%	1.25%	-	-
Horiz. %	99.82%	98.34%	94.57%	84.60%	85.45%	101.25%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	6.18	7.74	7.04	6.90	7.45	11.40	5.75	-
P/RPS	7.90	10.17	8.95	11.88	9.41	14.14	11.04	-5.42%
YoY %	-22.32%	13.63%	-24.66%	26.25%	-33.45%	28.08%	-	-
Horiz. %	71.56%	92.12%	81.07%	107.61%	85.24%	128.08%	100.00%	-
P/EPS	22.27	30.86	20.39	42.82	22.02	31.39	33.72	-6.67%
YoY %	-27.84%	51.35%	-52.38%	94.46%	-29.85%	-6.91%	-	-
Horiz. %	66.04%	91.52%	60.47%	126.99%	65.30%	93.09%	100.00%	-
EY	4.49	3.24	4.91	2.34	4.54	3.19	2.97	7.12%
YoY %	38.58%	-34.01%	109.83%	-48.46%	42.32%	7.41%	-	-
Horiz. %	151.18%	109.09%	165.32%	78.79%	152.86%	107.41%	100.00%	-
DY	4.29	3.04	2.63	2.59	9.33	6.49	3.91	1.55%
YoY %	41.12%	15.59%	1.54%	-72.24%	43.76%	65.98%	-	-
Horiz. %	109.72%	77.75%	67.26%	66.24%	238.62%	165.98%	100.00%	-
P/NAPS	3.75	4.75	4.46	4.83	5.14	6.63	3.38	1.74%
YoY %	-21.05%	6.50%	-7.66%	-6.03%	-22.47%	96.15%	-	-
Horiz. %	110.95%	140.53%	131.95%	142.90%	152.07%	196.15%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	18/07/12	19/07/11	16/07/10	20/07/09	17/07/08	17/07/07	31/07/06	-
Price	6.51	7.63	7.02	7.30	6.55	11.60	5.95	-
P/RPS	8.32	10.02	8.92	12.57	8.27	14.39	11.42	-5.13%
YoY %	-16.97%	12.33%	-29.04%	52.00%	-42.53%	26.01%	-	-
Horiz. %	72.85%	87.74%	78.11%	110.07%	72.42%	126.01%	100.00%	-
P/EPS	23.46	30.42	20.33	45.30	19.36	31.94	34.89	-6.39%
YoY %	-22.88%	49.63%	-55.12%	133.99%	-39.39%	-8.46%	-	-
Horiz. %	67.24%	87.19%	58.27%	129.84%	55.49%	91.54%	100.00%	-
EY	4.26	3.29	4.92	2.21	5.17	3.13	2.87	6.79%
YoY %	29.48%	-33.13%	122.62%	-57.25%	65.18%	9.06%	-	-
Horiz. %	148.43%	114.63%	171.43%	77.00%	180.14%	109.06%	100.00%	-
DY	4.07	3.08	2.64	2.45	10.61	6.38	3.78	1.23%
YoY %	32.14%	16.67%	7.76%	-76.91%	66.30%	68.78%	-	-
Horiz. %	107.67%	81.48%	69.84%	64.81%	280.69%	168.78%	100.00%	-
P/NAPS	3.95	4.68	4.44	5.10	4.52	6.74	3.50	2.03%
YoY %	-15.60%	5.41%	-12.94%	12.83%	-32.94%	92.57%	-	-
Horiz. %	112.86%	133.71%	126.86%	145.71%	129.14%	192.57%	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