[SUBUR] QoQ Annualized Quarter Result on 31-Jan-2013 [#2]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
19-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jan-2013 [#2]
Profit Trend
QoQ- -21.59%
YoY- -69.96%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 857,740 768,844 790,713 814,898 918,148 665,844 663,733 18.58%
PBT 52,036 20,086 13,532 14,258 18,328 47,145 43,417 12.79%
Tax -15,480 -3,994 -3,832 -4,162 -5,452 -12,805 -10,998 25.51%
NP 36,556 16,092 9,700 10,096 12,876 34,340 32,418 8.31%
-
NP to SH 36,556 16,098 9,700 10,096 12,876 34,340 32,418 8.31%
-
Tax Rate 29.75% 19.88% 28.32% 29.19% 29.75% 27.16% 25.33% -
Total Cost 821,184 752,752 781,013 804,802 905,272 631,504 631,314 19.10%
-
Net Worth 673,202 664,274 656,065 661,137 658,859 656,497 645,487 2.83%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 673,202 664,274 656,065 661,137 658,859 656,497 645,487 2.83%
NOSH 188,045 188,179 187,984 188,358 188,245 188,108 188,188 -0.05%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 4.26% 2.09% 1.23% 1.24% 1.40% 5.16% 4.88% -
ROE 5.43% 2.42% 1.48% 1.53% 1.95% 5.23% 5.02% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 456.13 408.57 420.63 432.63 487.74 353.97 352.70 18.64%
EPS 19.44 8.60 5.16 5.36 6.84 18.25 17.23 8.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.58 3.53 3.49 3.51 3.50 3.49 3.43 2.88%
Adjusted Per Share Value based on latest NOSH - 188,453
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 410.40 367.87 378.33 389.90 439.31 318.59 317.58 18.58%
EPS 17.49 7.70 4.64 4.83 6.16 16.43 15.51 8.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2211 3.1783 3.1391 3.1633 3.1524 3.1411 3.0885 2.83%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 1.92 1.93 1.84 1.97 2.22 2.35 2.65 -
P/RPS 0.42 0.47 0.44 0.46 0.46 0.66 0.75 -31.98%
P/EPS 9.88 22.56 35.66 36.75 32.46 12.87 15.38 -25.48%
EY 10.13 4.43 2.80 2.72 3.08 7.77 6.50 34.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.55 0.53 0.56 0.63 0.67 0.77 -21.01%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 20/12/13 27/09/13 28/06/13 19/03/13 20/12/12 26/09/12 22/06/12 -
Price 1.97 1.95 1.85 1.82 2.09 2.45 2.45 -
P/RPS 0.43 0.48 0.44 0.42 0.43 0.69 0.69 -26.97%
P/EPS 10.13 22.79 35.85 33.96 30.56 13.42 14.22 -20.18%
EY 9.87 4.39 2.79 2.95 3.27 7.45 7.03 25.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.55 0.53 0.52 0.60 0.70 0.71 -15.61%

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