[SUBUR] QoQ Cumulative Quarter Result on 31-Jan-2012 [#2]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
23-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Jan-2012 [#2]
Profit Trend
QoQ- 55.59%
YoY- 8.88%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Cumulative Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 229,537 665,844 497,800 308,888 151,217 627,844 486,222 -39.23%
PBT 4,582 47,145 32,563 22,547 14,406 48,137 31,480 -72.16%
Tax -1,363 -12,805 -8,249 -5,742 -3,605 -13,712 -7,642 -68.14%
NP 3,219 34,340 24,314 16,805 10,801 34,425 23,838 -73.51%
-
NP to SH 3,219 34,340 24,314 16,805 10,801 34,425 23,838 -73.51%
-
Tax Rate 29.75% 27.16% 25.33% 25.47% 25.02% 28.49% 24.28% -
Total Cost 226,318 631,504 473,486 292,083 140,416 593,419 462,384 -37.75%
-
Net Worth 658,859 656,497 645,487 637,950 639,780 628,646 618,997 4.22%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 658,859 656,497 645,487 637,950 639,780 628,646 618,997 4.22%
NOSH 188,245 188,108 188,188 188,185 188,170 188,217 188,145 0.03%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin 1.40% 5.16% 4.88% 5.44% 7.14% 5.48% 4.90% -
ROE 0.49% 5.23% 3.77% 2.63% 1.69% 5.48% 3.85% -
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 121.93 353.97 264.52 164.14 80.36 333.57 258.43 -39.25%
EPS 1.71 18.25 12.92 8.93 5.74 18.29 12.67 -73.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.50 3.49 3.43 3.39 3.40 3.34 3.29 4.19%
Adjusted Per Share Value based on latest NOSH - 188,213
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 109.83 318.59 238.18 147.79 72.35 300.40 232.64 -39.23%
EPS 1.54 16.43 11.63 8.04 5.17 16.47 11.41 -73.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1524 3.1411 3.0885 3.0524 3.0612 3.0079 2.9617 4.22%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 2.22 2.35 2.65 2.43 2.36 2.55 3.01 -
P/RPS 1.82 0.66 1.00 1.48 2.94 0.76 1.16 34.83%
P/EPS 129.82 12.87 20.51 27.21 41.11 13.94 23.76 208.62%
EY 0.77 7.77 4.88 3.67 2.43 7.17 4.21 -67.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.67 0.77 0.72 0.69 0.76 0.91 -21.65%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 20/12/12 26/09/12 22/06/12 23/03/12 21/12/11 22/09/11 24/06/11 -
Price 2.09 2.45 2.45 2.56 2.37 2.05 2.79 -
P/RPS 1.71 0.69 0.93 1.56 2.95 0.61 1.08 35.65%
P/EPS 122.22 13.42 18.96 28.67 41.29 11.21 22.02 211.86%
EY 0.82 7.45 5.27 3.49 2.42 8.92 4.54 -67.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.70 0.71 0.76 0.70 0.61 0.85 -20.63%

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