[SUBUR] QoQ Annualized Quarter Result on 31-Oct-2010 [#1]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
21-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
31-Oct-2010 [#1]
Profit Trend
QoQ- 33.38%
YoY- 41.46%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 627,844 648,296 683,118 633,052 679,853 681,062 693,348 -6.41%
PBT 48,137 41,973 42,400 54,672 46,332 41,093 36,910 19.42%
Tax -13,712 -10,189 -11,530 -14,656 -16,331 -9,312 -10,114 22.56%
NP 34,425 31,784 30,870 40,016 30,001 31,781 26,796 18.23%
-
NP to SH 34,425 31,784 30,870 40,016 30,001 31,781 26,796 18.23%
-
Tax Rate 28.49% 24.28% 27.19% 26.81% 35.25% 22.66% 27.40% -
Total Cost 593,419 616,512 652,248 593,036 649,852 649,281 666,552 -7.47%
-
Net Worth 628,646 618,997 609,870 611,146 606,218 600,606 588,985 4.45%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 628,646 618,997 609,870 611,146 606,218 600,606 588,985 4.45%
NOSH 188,217 188,145 188,231 188,045 188,266 188,278 188,174 0.01%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin 5.48% 4.90% 4.52% 6.32% 4.41% 4.67% 3.86% -
ROE 5.48% 5.13% 5.06% 6.55% 4.95% 5.29% 4.55% -
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 333.57 344.57 362.91 336.65 361.11 361.73 368.46 -6.43%
EPS 18.29 16.89 16.40 21.28 15.94 16.88 14.24 18.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.34 3.29 3.24 3.25 3.22 3.19 3.13 4.43%
Adjusted Per Share Value based on latest NOSH - 188,045
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 300.40 310.19 326.85 302.90 325.29 325.87 331.75 -6.42%
EPS 16.47 15.21 14.77 19.15 14.35 15.21 12.82 18.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0079 2.9617 2.918 2.9241 2.9006 2.8737 2.8181 4.45%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 2.55 3.01 2.25 2.20 2.15 2.19 1.90 -
P/RPS 0.76 0.87 0.62 0.65 0.60 0.61 0.52 28.87%
P/EPS 13.94 17.82 13.72 10.34 13.49 12.97 13.34 2.98%
EY 7.17 5.61 7.29 9.67 7.41 7.71 7.49 -2.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.91 0.69 0.68 0.67 0.69 0.61 15.83%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 22/09/11 24/06/11 23/03/11 21/12/10 30/09/10 25/06/10 19/03/10 -
Price 2.05 2.79 2.87 2.28 2.26 2.03 1.93 -
P/RPS 0.61 0.81 0.79 0.68 0.63 0.56 0.52 11.26%
P/EPS 11.21 16.52 17.50 10.71 14.18 12.03 13.55 -11.90%
EY 8.92 6.05 5.71 9.33 7.05 8.32 7.38 13.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.85 0.89 0.70 0.70 0.64 0.62 -1.08%

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