[SUBUR] QoQ Annualized Quarter Result on 31-Jul-2012 [#4]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
26-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Jul-2012 [#4]
Profit Trend
QoQ- 5.93%
YoY- -0.25%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 790,713 814,898 918,148 665,844 663,733 617,776 604,868 19.57%
PBT 13,532 14,258 18,328 47,145 43,417 45,094 57,624 -61.97%
Tax -3,832 -4,162 -5,452 -12,805 -10,998 -11,484 -14,420 -58.69%
NP 9,700 10,096 12,876 34,340 32,418 33,610 43,204 -63.09%
-
NP to SH 9,700 10,096 12,876 34,340 32,418 33,610 43,204 -63.09%
-
Tax Rate 28.32% 29.19% 29.75% 27.16% 25.33% 25.47% 25.02% -
Total Cost 781,013 804,802 905,272 631,504 631,314 584,166 561,664 24.60%
-
Net Worth 656,065 661,137 658,859 656,497 645,487 637,950 639,780 1.69%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 656,065 661,137 658,859 656,497 645,487 637,950 639,780 1.69%
NOSH 187,984 188,358 188,245 188,108 188,188 188,185 188,170 -0.06%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 1.23% 1.24% 1.40% 5.16% 4.88% 5.44% 7.14% -
ROE 1.48% 1.53% 1.95% 5.23% 5.02% 5.27% 6.75% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 420.63 432.63 487.74 353.97 352.70 328.28 321.45 19.65%
EPS 5.16 5.36 6.84 18.25 17.23 17.86 22.96 -63.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.49 3.51 3.50 3.49 3.43 3.39 3.40 1.75%
Adjusted Per Share Value based on latest NOSH - 188,276
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 378.33 389.90 439.31 318.59 317.58 295.59 289.41 19.57%
EPS 4.64 4.83 6.16 16.43 15.51 16.08 20.67 -63.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1391 3.1633 3.1524 3.1411 3.0885 3.0524 3.0612 1.69%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 1.84 1.97 2.22 2.35 2.65 2.43 2.36 -
P/RPS 0.44 0.46 0.46 0.66 0.75 0.74 0.73 -28.66%
P/EPS 35.66 36.75 32.46 12.87 15.38 13.61 10.28 129.32%
EY 2.80 2.72 3.08 7.77 6.50 7.35 9.73 -56.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.56 0.63 0.67 0.77 0.72 0.69 -16.14%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 28/06/13 19/03/13 20/12/12 26/09/12 22/06/12 23/03/12 21/12/11 -
Price 1.85 1.82 2.09 2.45 2.45 2.56 2.37 -
P/RPS 0.44 0.42 0.43 0.69 0.69 0.78 0.74 -29.31%
P/EPS 35.85 33.96 30.56 13.42 14.22 14.33 10.32 129.54%
EY 2.79 2.95 3.27 7.45 7.03 6.98 9.69 -56.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.52 0.60 0.70 0.71 0.76 0.70 -16.94%

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