[SUBUR] QoQ Cumulative 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- 44.41%
YoY- 14.75%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Cumulative Result
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue 497,800 308,888 151,217 627,844 486,222 341,559 158,263 114.82%
PBT 32,563 22,547 14,406 48,137 31,480 21,200 13,668 78.47%
Tax -8,249 -5,742 -3,605 -13,712 -7,642 -5,765 -3,664 71.86%
NP 24,314 16,805 10,801 34,425 23,838 15,435 10,004 80.86%
-
NP to SH 24,314 16,805 10,801 34,425 23,838 15,435 10,004 80.86%
-
Tax Rate 25.33% 25.47% 25.02% 28.49% 24.28% 27.19% 26.81% -
Total Cost 473,486 292,083 140,416 593,419 462,384 326,124 148,259 117.01%
-
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 3.77% 2.63% 1.69% 5.48% 3.85% 2.53% 1.64% -
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 264.52 164.14 80.36 333.57 258.43 181.46 84.16 114.71%
EPS 12.92 8.93 5.74 18.29 12.67 8.20 5.32 80.77%
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 238.18 147.79 72.35 300.40 232.64 163.43 75.72 114.83%
EPS 11.63 8.04 5.17 16.47 11.41 7.39 4.79 80.74%
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 1.00 1.48 2.94 0.76 1.16 1.24 2.61 -47.27%
P/EPS 20.51 27.21 41.11 13.94 23.76 27.44 41.35 -37.36%
EY 4.88 3.67 2.43 7.17 4.21 3.64 2.42 59.68%
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 0.93 1.56 2.95 0.61 1.08 1.58 2.71 -51.01%
P/EPS 18.96 28.67 41.29 11.21 22.02 35.00 42.86 -41.97%
EY 5.27 3.49 2.42 8.92 4.54 2.86 2.33 72.39%
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