[SUBUR] QoQ Cumulative 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- 41.24%
YoY- -0.25%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Cumulative Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 593,035 407,449 229,537 665,844 497,800 308,888 151,217 148.89%
PBT 10,149 7,129 4,582 47,145 32,563 22,547 14,406 -20.84%
Tax -2,874 -2,081 -1,363 -12,805 -8,249 -5,742 -3,605 -14.03%
NP 7,275 5,048 3,219 34,340 24,314 16,805 10,801 -23.17%
-
NP to SH 7,275 5,048 3,219 34,340 24,314 16,805 10,801 -23.17%
-
Tax Rate 28.32% 29.19% 29.75% 27.16% 25.33% 25.47% 25.02% -
Total Cost 585,760 402,401 226,318 631,504 473,486 292,083 140,416 159.36%
-
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 1.11% 0.76% 0.49% 5.23% 3.77% 2.63% 1.69% -
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 315.47 216.32 121.93 353.97 264.52 164.14 80.36 149.06%
EPS 3.87 2.68 1.71 18.25 12.92 8.93 5.74 -23.12%
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 283.75 194.95 109.83 318.59 238.18 147.79 72.35 148.90%
EPS 3.48 2.42 1.54 16.43 11.63 8.04 5.17 -23.21%
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 0.58 0.91 1.82 0.66 1.00 1.48 2.94 -66.14%
P/EPS 47.55 73.51 129.82 12.87 20.51 27.21 41.11 10.19%
EY 2.10 1.36 0.77 7.77 4.88 3.67 2.43 -9.27%
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 0.59 0.84 1.71 0.69 0.93 1.56 2.95 -65.83%
P/EPS 47.80 67.91 122.22 13.42 18.96 28.67 41.29 10.26%
EY 2.09 1.47 0.82 7.45 5.27 3.49 2.42 -9.31%
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