[SUBUR] QoQ Quarter Result on 31-Oct-2011 [#1]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
21-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Oct-2011 [#1]
Profit Trend
QoQ- 2.02%
YoY- 7.97%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Quarter Result
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Revenue 168,044 188,912 157,672 151,217 141,622 144,663 183,296 -5.63%
PBT 14,582 10,016 8,141 14,406 16,657 10,279 7,532 55.39%
Tax -4,556 -2,507 -2,137 -3,605 -6,070 -1,876 -2,101 67.61%
NP 10,026 7,509 6,004 10,801 10,587 8,403 5,431 50.54%
-
NP to SH 10,026 7,509 6,004 10,801 10,587 8,403 5,431 50.54%
-
Tax Rate 31.24% 25.03% 26.25% 25.02% 36.44% 18.25% 27.89% -
Total Cost 158,018 181,403 151,668 140,416 131,035 136,260 177,865 -7.59%
-
Net Worth 564,829 645,510 638,042 639,780 545,750 598,395 608,873 -4.88%
Dividend
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Net Worth 564,829 645,510 638,042 639,780 545,750 598,395 608,873 -4.88%
NOSH 188,276 188,195 188,213 188,170 181,916 181,883 187,923 0.12%
Ratio Analysis
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
NP Margin 5.97% 3.97% 3.81% 7.14% 7.48% 5.81% 2.96% -
ROE 1.78% 1.16% 0.94% 1.69% 1.94% 1.40% 0.89% -
Per Share
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 89.25 100.38 83.77 80.36 77.85 79.54 97.54 -5.75%
EPS 5.33 3.99 3.19 5.74 5.82 4.62 2.89 50.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 3.43 3.39 3.40 3.00 3.29 3.24 -5.00%
Adjusted Per Share Value based on latest NOSH - 188,170
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 80.40 90.39 75.44 72.35 67.76 69.22 87.70 -5.63%
EPS 4.80 3.59 2.87 5.17 5.07 4.02 2.60 50.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7025 3.0886 3.0528 3.0612 2.6112 2.8631 2.9133 -4.88%
Price Multiplier on Financial Quarter End Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 -
Price 2.35 2.65 2.43 2.36 2.55 3.01 2.25 -
P/RPS 2.63 2.64 2.90 2.94 3.28 3.78 2.31 9.04%
P/EPS 44.13 66.42 76.18 41.11 43.82 65.15 77.85 -31.53%
EY 2.27 1.51 1.31 2.43 2.28 1.53 1.28 46.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.77 0.72 0.69 0.85 0.91 0.69 8.52%
Price Multiplier on Announcement Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 26/09/12 22/06/12 23/03/12 21/12/11 22/09/11 24/06/11 23/03/11 -
Price 2.45 2.45 2.56 2.37 2.05 2.79 2.87 -
P/RPS 2.74 2.44 3.06 2.95 2.63 3.51 2.94 -4.59%
P/EPS 46.01 61.40 80.25 41.29 35.23 60.39 99.31 -40.15%
EY 2.17 1.63 1.25 2.42 2.84 1.66 1.01 66.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.71 0.76 0.70 0.68 0.85 0.89 -5.31%

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