[SUBUR] QoQ Annualized Quarter Result on 31-Jul-2011 [#4]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
22-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
31-Jul-2011 [#4]
Profit Trend
QoQ- 8.31%
YoY- 14.75%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue 663,733 617,776 604,868 627,844 648,296 683,118 633,052 3.20%
PBT 43,417 45,094 57,624 48,137 41,973 42,400 54,672 -14.25%
Tax -10,998 -11,484 -14,420 -13,712 -10,189 -11,530 -14,656 -17.43%
NP 32,418 33,610 43,204 34,425 31,784 30,870 40,016 -13.10%
-
NP to SH 32,418 33,610 43,204 34,425 31,784 30,870 40,016 -13.10%
-
Tax Rate 25.33% 25.47% 25.02% 28.49% 24.28% 27.19% 26.81% -
Total Cost 631,314 584,166 561,664 593,419 616,512 652,248 593,036 4.26%
-
Net Worth 645,487 637,950 639,780 628,646 618,997 609,870 611,146 3.71%
Dividend
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Net Worth 645,487 637,950 639,780 628,646 618,997 609,870 611,146 3.71%
NOSH 188,188 188,185 188,170 188,217 188,145 188,231 188,045 0.05%
Ratio Analysis
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
NP Margin 4.88% 5.44% 7.14% 5.48% 4.90% 4.52% 6.32% -
ROE 5.02% 5.27% 6.75% 5.48% 5.13% 5.06% 6.55% -
Per Share
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 352.70 328.28 321.45 333.57 344.57 362.91 336.65 3.15%
EPS 17.23 17.86 22.96 18.29 16.89 16.40 21.28 -13.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.43 3.39 3.40 3.34 3.29 3.24 3.25 3.66%
Adjusted Per Share Value based on latest NOSH - 181,916
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 317.58 295.59 289.41 300.40 310.19 326.85 302.90 3.20%
EPS 15.51 16.08 20.67 16.47 15.21 14.77 19.15 -13.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0885 3.0524 3.0612 3.0079 2.9617 2.918 2.9241 3.71%
Price Multiplier on Financial Quarter End Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 -
Price 2.65 2.43 2.36 2.55 3.01 2.25 2.20 -
P/RPS 0.75 0.74 0.73 0.76 0.87 0.62 0.65 10.01%
P/EPS 15.38 13.61 10.28 13.94 17.82 13.72 10.34 30.33%
EY 6.50 7.35 9.73 7.17 5.61 7.29 9.67 -23.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.72 0.69 0.76 0.91 0.69 0.68 8.64%
Price Multiplier on Announcement Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 22/06/12 23/03/12 21/12/11 22/09/11 24/06/11 23/03/11 21/12/10 -
Price 2.45 2.56 2.37 2.05 2.79 2.87 2.28 -
P/RPS 0.69 0.78 0.74 0.61 0.81 0.79 0.68 0.97%
P/EPS 14.22 14.33 10.32 11.21 16.52 17.50 10.71 20.82%
EY 7.03 6.98 9.69 8.92 6.05 5.71 9.33 -17.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.76 0.70 0.61 0.85 0.89 0.70 0.95%

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