T-O (am): 6.43 (08:59:00)
Last updated: 17:00
Select columns required and click "Update" to save your preferences
Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
31 Jan 23 | Q4 Dec 22 | 4 | 31 Dec 22 | 145.70 | 67.61 | 49.01 | 33.6% | 11.50 | 6.10 | 3.8% | 11.8% | 2.2% | 24.6% | ||||||||
31 Oct 22 | Q3 Sep 22 | 3 | 31 Dec 22 | 140.36 | 68.70 | 50.13 | 35.7% | 0.00 | 6.20 | 7.6% | 19.3% | 15.7% | 37.3% | ||||||||
28 Jul 22 | Q2 Jun 22 | 2 | 31 Dec 22 | 151.89 | 81.06 | 59.47 | 39.1% | 15.00 | 7.30 | 8.1% | 22.6% | 12.5% | 33.2% | ||||||||
28 Apr 22 | Q1 Mar 22 | 1 | 31 Dec 22 | 165.30 | 92.63 | 67.97 | 41.1% | 0.00 | 8.40 | 0.1% | 28.8% | 4.6% | 44.0% | ||||||||
28 Jan 22 | Q4 Dec 21 | 4 | 31 Dec 21 | 165.18 | 89.65 | 64.95 | 39.3% | 17.00 | 8.00 | 5.1% | 28.4% | 18.8% | 38.0% | ||||||||
29 Oct 21 | Q3 Sep 21 | 3 | 31 Dec 21 | 173.98 | 106.74 | 79.94 | 46.0% | 0.00 | 9.90 | 11.3% | 26.8% | 10.2% | 34.4% | ||||||||
28 Jul 21 | Q2 Jun 21 | 2 | 31 Dec 21 | 196.10 | 119.28 | 88.97 | 45.4% | 24.00 | 11.00 | 15.6% | 9.1% | 26.7% | 3.2% | ||||||||
27 Apr 21 | Q1 Mar 21 | 1 | 31 Dec 21 | 232.28 | 162.77 | 121.39 | 52.3% | 0.00 | 15.00 | 0.7% | 54.1% | 15.8% | 87.5% | ||||||||
02 Feb 21 | Q4 Dec 20 | 4 | 31 Dec 20 | 230.70 | 139.16 | 104.85 | 45.5% | 34.00 | 13.00 | 3.0% | 78.4% | 14.0% | 130.2% | ||||||||
27 Oct 20 | Q3 Sep 20 | 3 | 31 Dec 20 | 237.74 | 164.31 | 121.94 | 51.3% | 0.00 | 15.10 | 32.2% | 93.8% | 41.4% | 158.9% | ||||||||
28 Jul 20 | Q2 Jun 20 | 2 | 31 Dec 20 | 179.78 | 116.05 | 86.23 | 48.0% | 17.00 | 10.70 | 19.2% | 45.0% | 33.2% | 86.1% | ||||||||
30 Apr 20 | Q1 Mar 20 | 1 | 31 Dec 20 | 150.75 | 87.12 | 64.73 | 42.9% | 0.00 | 8.00 | 16.6% | 19.1% | 42.1% | 38.1% | ||||||||
30 Jan 20 | Q4 Dec 19 | 4 | 31 Dec 19 | 129.33 | 63.30 | 45.56 | 35.2% | 10.40 | 5.60 | 5.4% | 0.3% | 3.3% | 12.2% | ||||||||
29 Oct 19 | Q3 Sep 19 | 3 | 31 Dec 19 | 122.67 | 64.82 | 47.10 | 38.4% | 0.00 | 5.80 | 1.0% | 12.7% | 1.6% | 19.1% | ||||||||
01 Aug 19 | Q2 Jun 19 | 2 | 31 Dec 19 | 123.96 | 63.27 | 46.34 | 37.4% | 10.40 | 5.70 | 2.0% | 17.8% | 1.1% | 27.4% | ||||||||
29 Apr 19 | Q1 Mar 19 | 1 | 31 Dec 19 | 126.53 | 64.37 | 46.85 | 37.0% | 0.00 | 5.80 | 1.9% | 10.4% | 9.6% | 15.2% | ||||||||
30 Jan 19 | Q4 Dec 18 | 4 | 31 Dec 18 | 128.92 | 71.66 | 51.85 | 40.2% | 11.60 | 6.40 | 8.3% | 1.0% | 10.9% | 0.5% | ||||||||
30 Jul 18 | Q2 Jun 18 | 2 | 31 Dec 18 | 140.56 | 79.89 | 58.21 | 41.4% | 22.00 | 7.20 | 6.7% | 1.5% | 8.7% | 2.2% | ||||||||
25 Apr 18 | Q1 Mar 18 | 1 | 31 Dec 18 | 150.71 | 87.66 | 63.78 | 42.3% | 0.00 | 7.90 | 6.7% | 5.6% | 15.4% | 12.6% | ||||||||
05 Feb 18 | Q4 Dec 17 | 4 | 31 Dec 17 | 141.20 | 74.63 | 55.27 | 39.1% | 18.50 | 10.30 | 8.4% | 14.1% | 7.1% | 10.2% | ||||||||
25 Oct 17 | Q3 Sep 17 | 3 | 31 Dec 17 | 130.27 | 71.07 | 51.60 | 39.6% | 0.00 | 9.60 | 8.7% | 9.1% | 13.3% | 17.2% | ||||||||
26 Jul 17 | Q2 Jun 17 | 2 | 31 Dec 17 | 142.67 | 81.45 | 59.54 | 41.7% | 35.00 | 11.10 | 0.0% | 10.0% | 5.1% | 20.3% | ||||||||
26 Apr 17 | Q1 Mar 17 | 1 | 31 Dec 17 | 142.69 | 78.73 | 56.63 | 39.7% | 0.00 | 10.60 | 15.3% | 6.5% | 12.9% | 13.4% | ||||||||
03 Feb 17 | Q4 Dec 16 | 4 | 31 Dec 16 | 123.74 | 68.96 | 50.17 | 40.5% | 17.00 | 9.40 | 3.6% | 8.7% | 13.9% | 0.9% | ||||||||
24 Oct 16 | Q3 Sep 16 | 3 | 31 Dec 16 | 119.40 | 61.60 | 44.04 | 36.9% | 0.00 | 8.20 | 8.0% | 7.3% | 11.0% | 14.4% | ||||||||
25 Jul 16 | Q2 Jun 16 | 2 | 31 Dec 16 | 129.72 | 69.44 | 49.48 | 38.1% | 17.00 | 9.20 | 3.1% | 2.1% | 0.9% | 0.0% | ||||||||
25 Apr 16 | Q1 Mar 16 | 1 | 31 Dec 16 | 133.93 | 70.59 | 49.94 | 37.3% | 0.00 | 9.30 | 1.2% | 5.4% | 1.3% | 6.1% | ||||||||
02 Feb 16 | Q4 Dec 15 | 4 | 31 Dec 15 | 135.56 | 70.55 | 50.60 | 37.3% | 18.00 | 9.50 | 5.2% | 5.5% | 1.7% | 4.8% | ||||||||
23 Oct 15 | Q3 Sep 15 | 3 | 31 Dec 15 | 128.83 | 71.89 | 51.47 | 40.0% | 0.00 | 9.60 | 1.4% | 0.1% | 4.0% | 3.1% | ||||||||
15 Jul 15 | Q2 Jun 15 | 2 | 31 Dec 15 | 127.02 | 69.48 | 49.49 | 39.0% | 16.50 | 9.30 | 0.1% | 3.1% | 5.2% | 5.6% | ||||||||
22 Apr 15 | Q1 Mar 15 | 1 | 31 Dec 15 | 127.09 | 66.85 | 47.05 | 37.0% | 0.00 | 8.80 | 1.1% | 3.2% | 11.4% | 4.2% | ||||||||
29 Jan 15 | 31/12/14 | 4 | 31/12/14 | 128.48 | 69.41 | 53.14 | 41.4% | 18.00 | 10.00 | 0.4% | 12.8% | 0.1% | 57.0% |
EPS | 28.0 sen |
Trailing PE (Sector Median: 12.9) | 22.8 |
PEG | 22.8 |
Altman Z | 0.6 |
Beaver | 0.073 |
Current Ratio | 1.13 |
Debt-Equity (DE) Ratio | 4.41 |
FCF Yield | 3.18 % |
Revenue QoQ | 3.81 % |
Revenue YoY | -11.79% |
Profit QoQ | -2.24 % |
Profit YoY | -24.55 % |
Profit Margin (Sector Median: 15.0) | 37.56 % |
ROE (ROIC: 28.89) | 28.89 % |
Dividend Per Share (DPS) | 26.5 sen |
Dividend Yield (DY) | 4.15 % |
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
EPS | |
Trailing PE (Sector Median: 12.9) | |
Profit QoQ | |
Profit YoY | |
Profit Margin (Sector Median: 15.0) | |
ROE (ROIC: 28.83) | |
Altman Z |
Discounted Cash Flow (DCF) 5% Growth | |
Discounted Cash Flow (DCF) 10% Growth | |
Relative Valuation | |
Average Analysts FV based on 9 rating(s) |
Graham Formula | |
Graham Number | |
Net Tangible Asset (NTA) | 0.97 | Consistent QR FV |
Forward PE FV Calculator | |
Latest Profit (adjusted) [M] | 50.18 |
Expected Profit (Next QR) [M] | |
Expected Profit (After QR above) [M] | |
Expected Profit (After QR above) [M] | |
Estimated Fair Value |
Growth/Risk Fair Value Calculator | |
Expected growth (%) | |
Estimated downside / risk (%) | |
Estimated New DCF Fair Value |
Contract/Award Contribution Calculator | |
Contract/Award Value (in Million) | |
Estimated Contribution to Stock Price | |
Estimated New DCF Fair Value |
Profit-Based Calculator | |
Expected Profit (M) | |
for Year | |
Estimated New DCF Fair Value |
Revenue-Based Calculator | |
Expected Revenue (M) | |
for Year | |
Estimated New DCF Fair Value |
Market Pricing | |
Expected Profit (M) | 967.26 |
Expected Revenue (M) | 1960.39 |
Expected Growth (%) | 17.0 |
No transaction in the last 2 months.
Market Cap: 5171 M.
Number of Shares: 809 M.
Adjusted Float: 61.7%.
Stock highly correlated with
MASTEEL (86%)
ARBB (82%)
TITIJYA (82%)
CONSUMER (81%)
Bursa Malaysia Berhad is an exchange holdings company that operates a fully integrated exchange, offering a range of exchange-related services. The principal activities of the subsidiaries are to operate the Malaysian securities, derivatives and offshore exchanges as well as Shariah Compliant commodities trading platform. It also operates related depository functions and clearing houses, as well as disseminate information related to securities, derivatives and bonds. Its products include equity, warrants, REITs, ETFs, special purpose acquisition company (SPAC), ETBS, stapled securities and closed-end funds. It also has derivative products covering commodities, equities and financials, shariah-compliant assets and also indices and indices related to environmental, social and governance (ESG). The company was incorporated in 1976 and is based in Kuala Lumpur, Malaysia.
Sectors: Mid Cap, F4GBM, F4GBM Shariah, Stock Brokers, Other Financials, Financial Services
Code: 1818
Website: http://www.bursamalaysia.com/market/
Related Links: Bursa | Annual Report | Announcement
No warrants listed
Updated on 31-Jan-2022
Shareholder | Value (M) |
---|---|
Capital Market Development Fund | 960.33 |
Kumpulan Wang Persaraan (Diperbadankan) | 579.2 |
Employees Provident Fund Board | 440.09 |
Amanah Saham Bumiputera | 108.6 |
Great Eastern Life Assurance (Malaysia) Berhad | 82.74 |
Prulink Equity Fund | 69.3 |
AIA Bhd. | 68.26 |
The Nomad Group Bhd | 58.44 |
Vanguard Emerging Markets Stock Index Fund | 49.65 |
Invesco Asia Pacific Growth Fund | 49.13 |
Amanah Saham Malaysia 3 | 47.58 |
Vanguard Total International Stock Index Fund | 46.54 |
Pertubuhan Keselamatan Sosial | 45.51 |
JPMORGAN Funds | 44.99 |
State Street Bank & Trust Company | 43.96 |
Wisdomtree Emerging Markets Smallcap Dividend Fund | 41.89 |
Public Ittikal Fund | 38.79 |
Permodalan Nasional Berhad | 36.72 |
Prulink Equity Focus Fund | 35.68 |
Norges Bank | 29.48 |
Public Ittikal Sequel Fund | 25.86 |
Public Islamic Select Enterprises Fund | 21.2 |
Public Islamic Select Treasures Fund | 20.17 |
Public Islamic Dividend Fund | 19.65 |
Chia Choon Kwang @ Chai Choon Kwang | 18.1 |
Government of Singapore | 17.58 |
Takafulink Dana Ekuiti | 17.58 |
Robeco Capital Growth Funds | 17.58 |