[BURSA] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[BURSA] BURSA MALAYSIA BHD
Announcement Date
16-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 12.54%
YoY- -32.47%
Quarter Report
Latest QR
Upcoming QR
BURSA's Result
BURSA's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 416,023 426,382 416,537 316,134 363,766 473,499 274,611 7.16%
PBT 209,578 208,609 222,175 137,091 179,844 304,417 131,163 8.11%
Tax -57,187 -60,379 -39,867 -42,293 -39,460 -84,695 -35,314 8.35%
NP 152,391 148,230 182,308 94,798 140,384 219,722 95,849 8.02%
-
NP to SH 146,177 144,608 179,571 94,798 140,384 219,722 94,138 7.60%
-
Tax Rate 27.29% 28.94% 17.94% 30.85% 21.94% 27.82% 26.92% -
Total Cost 263,632 278,152 234,229 221,336 223,382 253,777 178,762 6.68%
-
Net Worth 841,223 825,282 809,896 742,265 727,722 837,084 870,920 -0.57%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 141,200 125,142 97,865 93,369 216,151 385,669 260,225 -9.67%
Div Payout % 96.60% 86.54% 54.50% 98.49% 153.97% 175.53% 276.43% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 841,223 825,282 809,896 742,265 727,722 837,084 870,920 -0.57%
NOSH 529,071 529,027 532,826 530,189 531,184 523,177 512,306 0.53%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 36.63% 34.76% 43.77% 29.99% 38.59% 46.40% 34.90% -
ROE 17.38% 17.52% 22.17% 12.77% 19.29% 26.25% 10.81% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 78.63 80.60 78.17 59.63 68.48 90.50 53.60 6.58%
EPS 27.63 27.33 33.70 17.88 26.43 42.00 18.38 7.02%
DPS 26.50 23.50 18.50 17.90 41.50 74.00 50.50 -10.18%
NAPS 1.59 1.56 1.52 1.40 1.37 1.60 1.70 -1.10%
Adjusted Per Share Value based on latest NOSH - 530,189
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 51.41 52.69 51.47 39.06 44.95 58.51 33.93 7.16%
EPS 18.06 17.87 22.19 11.71 17.35 27.15 11.63 7.60%
DPS 17.45 15.46 12.09 11.54 26.71 47.65 32.15 -9.67%
NAPS 1.0394 1.0197 1.0007 0.9172 0.8992 1.0343 1.0761 -0.57%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 6.15 6.12 8.13 8.17 6.35 11.00 5.70 -
P/RPS 7.82 7.59 10.40 13.70 9.27 12.15 10.63 -4.98%
P/EPS 22.26 22.39 24.12 45.69 24.03 26.19 31.02 -5.37%
EY 4.49 4.47 4.15 2.19 4.16 3.82 3.22 5.69%
DY 4.31 3.84 2.28 2.19 6.54 6.73 8.86 -11.30%
P/NAPS 3.87 3.92 5.35 5.84 4.64 6.88 3.35 2.43%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 19/10/12 19/10/11 19/10/10 16/10/09 24/10/08 11/10/07 31/10/06 -
Price 6.39 6.41 8.35 8.49 5.15 13.20 5.95 -
P/RPS 8.13 7.95 10.68 14.24 7.52 14.58 11.10 -5.05%
P/EPS 23.13 23.45 24.78 47.48 19.49 31.43 32.38 -5.44%
EY 4.32 4.26 4.04 2.11 5.13 3.18 3.09 5.73%
DY 4.15 3.67 2.22 2.11 8.06 5.61 8.49 -11.23%
P/NAPS 4.02 4.11 5.49 6.06 3.76 8.25 3.50 2.33%

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