[SUBUR] QoQ Annualized Quarter Result on 31-Oct-2012 [#1]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
20-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Oct-2012 [#1]
Profit Trend
QoQ- -62.5%
YoY- -70.2%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 768,844 790,713 814,898 918,148 665,844 663,733 617,776 15.71%
PBT 20,086 13,532 14,258 18,328 47,145 43,417 45,094 -41.70%
Tax -3,994 -3,832 -4,162 -5,452 -12,805 -10,998 -11,484 -50.57%
NP 16,092 9,700 10,096 12,876 34,340 32,418 33,610 -38.82%
-
NP to SH 16,098 9,700 10,096 12,876 34,340 32,418 33,610 -38.81%
-
Tax Rate 19.88% 28.32% 29.19% 29.75% 27.16% 25.33% 25.47% -
Total Cost 752,752 781,013 804,802 905,272 631,504 631,314 584,166 18.43%
-
Net Worth 664,274 656,065 661,137 658,859 656,497 645,487 637,950 2.73%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 664,274 656,065 661,137 658,859 656,497 645,487 637,950 2.73%
NOSH 188,179 187,984 188,358 188,245 188,108 188,188 188,185 -0.00%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 2.09% 1.23% 1.24% 1.40% 5.16% 4.88% 5.44% -
ROE 2.42% 1.48% 1.53% 1.95% 5.23% 5.02% 5.27% -
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 408.57 420.63 432.63 487.74 353.97 352.70 328.28 15.71%
EPS 8.60 5.16 5.36 6.84 18.25 17.23 17.86 -38.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.53 3.49 3.51 3.50 3.49 3.43 3.39 2.73%
Adjusted Per Share Value based on latest NOSH - 188,245
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 367.87 378.33 389.90 439.31 318.59 317.58 295.59 15.71%
EPS 7.70 4.64 4.83 6.16 16.43 15.51 16.08 -38.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1783 3.1391 3.1633 3.1524 3.1411 3.0885 3.0524 2.73%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 1.93 1.84 1.97 2.22 2.35 2.65 2.43 -
P/RPS 0.47 0.44 0.46 0.46 0.66 0.75 0.74 -26.13%
P/EPS 22.56 35.66 36.75 32.46 12.87 15.38 13.61 40.10%
EY 4.43 2.80 2.72 3.08 7.77 6.50 7.35 -28.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.53 0.56 0.63 0.67 0.77 0.72 -16.44%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 27/09/13 28/06/13 19/03/13 20/12/12 26/09/12 22/06/12 23/03/12 -
Price 1.95 1.85 1.82 2.09 2.45 2.45 2.56 -
P/RPS 0.48 0.44 0.42 0.43 0.69 0.69 0.78 -27.67%
P/EPS 22.79 35.85 33.96 30.56 13.42 14.22 14.33 36.28%
EY 4.39 2.79 2.95 3.27 7.45 7.03 6.98 -26.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.53 0.52 0.60 0.70 0.71 0.76 -19.41%

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