[SUBUR] QoQ 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- 33.52%
YoY- -5.3%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Quarter Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 185,586 177,912 229,537 168,044 188,912 157,672 151,217 14.64%
PBT 3,020 2,546 4,582 14,582 10,016 8,141 14,406 -64.74%
Tax -793 -718 -1,363 -4,556 -2,507 -2,137 -3,605 -63.59%
NP 2,227 1,828 3,219 10,026 7,509 6,004 10,801 -65.13%
-
NP to SH 2,227 1,828 3,219 10,026 7,509 6,004 10,801 -65.13%
-
Tax Rate 26.26% 28.20% 29.75% 31.24% 25.03% 26.25% 25.02% -
Total Cost 183,359 176,084 226,318 158,018 181,403 151,668 140,416 19.48%
-
Net Worth 658,663 661,472 658,859 564,829 645,510 638,042 639,780 1.95%
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 658,663 661,472 658,859 564,829 645,510 638,042 639,780 1.95%
NOSH 188,728 188,453 188,245 188,276 188,195 188,213 188,170 0.19%
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 1.20% 1.03% 1.40% 5.97% 3.97% 3.81% 7.14% -
ROE 0.34% 0.28% 0.49% 1.78% 1.16% 0.94% 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 98.33 94.41 121.93 89.25 100.38 83.77 80.36 14.41%
EPS 1.18 0.97 1.71 5.33 3.99 3.19 5.74 -65.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.49 3.51 3.50 3.00 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 88.80 85.13 109.83 80.40 90.39 75.44 72.35 14.64%
EPS 1.07 0.87 1.54 4.80 3.59 2.87 5.17 -65.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1515 3.1649 3.1524 2.7025 3.0886 3.0528 3.0612 1.95%
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 1.87 2.09 1.82 2.63 2.64 2.90 2.94 -26.06%
P/EPS 155.93 203.09 129.82 44.13 66.42 76.18 41.11 143.41%
EY 0.64 0.49 0.77 2.27 1.51 1.31 2.43 -58.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.56 0.63 0.78 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 1.88 1.93 1.71 2.74 2.44 3.06 2.95 -25.96%
P/EPS 156.78 187.63 122.22 46.01 61.40 80.25 41.29 143.58%
EY 0.64 0.53 0.82 2.17 1.63 1.25 2.42 -58.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.52 0.60 0.82 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