[SUBUR] QoQ Annualized Quarter Result on 30-Apr-2012 [#3]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
22-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
30-Apr-2012 [#3]
Profit Trend
QoQ- -3.54%
YoY- 2.0%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 814,898 918,148 665,844 663,733 617,776 604,868 627,844 18.89%
PBT 14,258 18,328 47,145 43,417 45,094 57,624 48,137 -55.40%
Tax -4,162 -5,452 -12,805 -10,998 -11,484 -14,420 -13,712 -54.67%
NP 10,096 12,876 34,340 32,418 33,610 43,204 34,425 -55.69%
-
NP to SH 10,096 12,876 34,340 32,418 33,610 43,204 34,425 -55.69%
-
Tax Rate 29.19% 29.75% 27.16% 25.33% 25.47% 25.02% 28.49% -
Total Cost 804,802 905,272 631,504 631,314 584,166 561,664 593,419 22.41%
-
Net Worth 661,137 658,859 656,497 645,487 637,950 639,780 628,646 3.40%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 661,137 658,859 656,497 645,487 637,950 639,780 628,646 3.40%
NOSH 188,358 188,245 188,108 188,188 188,185 188,170 188,217 0.04%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 1.24% 1.40% 5.16% 4.88% 5.44% 7.14% 5.48% -
ROE 1.53% 1.95% 5.23% 5.02% 5.27% 6.75% 5.48% -
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 432.63 487.74 353.97 352.70 328.28 321.45 333.57 18.83%
EPS 5.36 6.84 18.25 17.23 17.86 22.96 18.29 -55.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.51 3.50 3.49 3.43 3.39 3.40 3.34 3.34%
Adjusted Per Share Value based on latest NOSH - 188,195
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 389.90 439.31 318.59 317.58 295.59 289.41 300.40 18.89%
EPS 4.83 6.16 16.43 15.51 16.08 20.67 16.47 -55.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1633 3.1524 3.1411 3.0885 3.0524 3.0612 3.0079 3.39%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 1.97 2.22 2.35 2.65 2.43 2.36 2.55 -
P/RPS 0.46 0.46 0.66 0.75 0.74 0.73 0.76 -28.33%
P/EPS 36.75 32.46 12.87 15.38 13.61 10.28 13.94 90.27%
EY 2.72 3.08 7.77 6.50 7.35 9.73 7.17 -47.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.63 0.67 0.77 0.72 0.69 0.76 -18.34%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 19/03/13 20/12/12 26/09/12 22/06/12 23/03/12 21/12/11 22/09/11 -
Price 1.82 2.09 2.45 2.45 2.56 2.37 2.05 -
P/RPS 0.42 0.43 0.69 0.69 0.78 0.74 0.61 -21.93%
P/EPS 33.96 30.56 13.42 14.22 14.33 10.32 11.21 108.66%
EY 2.95 3.27 7.45 7.03 6.98 9.69 8.92 -52.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.60 0.70 0.71 0.76 0.70 0.61 -10.05%

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