[SUBUR] QoQ 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- -44.41%
YoY- 10.55%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Quarter Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 229,537 168,044 188,912 157,672 151,217 141,622 144,663 35.84%
PBT 4,582 14,582 10,016 8,141 14,406 16,657 10,279 -41.50%
Tax -1,363 -4,556 -2,507 -2,137 -3,605 -6,070 -1,876 -19.10%
NP 3,219 10,026 7,509 6,004 10,801 10,587 8,403 -47.10%
-
NP to SH 3,219 10,026 7,509 6,004 10,801 10,587 8,403 -47.10%
-
Tax Rate 29.75% 31.24% 25.03% 26.25% 25.02% 36.44% 18.25% -
Total Cost 226,318 158,018 181,403 151,668 140,416 131,035 136,260 40.03%
-
Net Worth 658,859 564,829 645,510 638,042 639,780 545,750 598,395 6.59%
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 658,859 564,829 645,510 638,042 639,780 545,750 598,395 6.59%
NOSH 188,245 188,276 188,195 188,213 188,170 181,916 181,883 2.30%
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% 5.97% 3.97% 3.81% 7.14% 7.48% 5.81% -
ROE 0.49% 1.78% 1.16% 0.94% 1.69% 1.94% 1.40% -
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 89.25 100.38 83.77 80.36 77.85 79.54 32.77%
EPS 1.71 5.33 3.99 3.19 5.74 5.82 4.62 -48.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.50 3.00 3.43 3.39 3.40 3.00 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 80.40 90.39 75.44 72.35 67.76 69.22 35.84%
EPS 1.54 4.80 3.59 2.87 5.17 5.07 4.02 -47.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1524 2.7025 3.0886 3.0528 3.0612 2.6112 2.8631 6.59%
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 2.63 2.64 2.90 2.94 3.28 3.78 -38.43%
P/EPS 129.82 44.13 66.42 76.18 41.11 43.82 65.15 58.01%
EY 0.77 2.27 1.51 1.31 2.43 2.28 1.53 -36.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.78 0.77 0.72 0.69 0.85 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 2.74 2.44 3.06 2.95 2.63 3.51 -37.95%
P/EPS 122.22 46.01 61.40 80.25 41.29 35.23 60.39 59.65%
EY 0.82 2.17 1.63 1.25 2.42 2.84 1.66 -37.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.82 0.71 0.76 0.70 0.68 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