[SUBUR] QoQ Quarter Result on 31-Oct-2012 [#1]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
20-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Oct-2012 [#1]
Profit Trend
QoQ- -67.89%
YoY- -70.2%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Quarter Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 175,809 185,586 177,912 229,537 168,044 188,912 157,672 7.53%
PBT 9,938 3,020 2,546 4,582 14,582 10,016 8,141 14.23%
Tax -1,120 -793 -718 -1,363 -4,556 -2,507 -2,137 -35.02%
NP 8,818 2,227 1,828 3,219 10,026 7,509 6,004 29.23%
-
NP to SH 8,824 2,227 1,828 3,219 10,026 7,509 6,004 29.29%
-
Tax Rate 11.27% 26.26% 28.20% 29.75% 31.24% 25.03% 26.25% -
Total Cost 166,991 183,359 176,084 226,318 158,018 181,403 151,668 6.63%
-
Net Worth 663,409 658,663 661,472 658,859 564,829 645,510 638,042 2.63%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 663,409 658,663 661,472 658,859 564,829 645,510 638,042 2.63%
NOSH 187,934 188,728 188,453 188,245 188,276 188,195 188,213 -0.09%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 5.02% 1.20% 1.03% 1.40% 5.97% 3.97% 3.81% -
ROE 1.33% 0.34% 0.28% 0.49% 1.78% 1.16% 0.94% -
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 93.55 98.33 94.41 121.93 89.25 100.38 83.77 7.64%
EPS 4.69 1.18 0.97 1.71 5.33 3.99 3.19 29.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.53 3.49 3.51 3.50 3.00 3.43 3.39 2.73%
Adjusted Per Share Value based on latest NOSH - 188,245
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 84.12 88.80 85.13 109.83 80.40 90.39 75.44 7.53%
EPS 4.22 1.07 0.87 1.54 4.80 3.59 2.87 29.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1742 3.1515 3.1649 3.1524 2.7025 3.0886 3.0528 2.63%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 1.93 1.84 1.97 2.22 2.35 2.65 2.43 -
P/RPS 2.06 1.87 2.09 1.82 2.63 2.64 2.90 -20.40%
P/EPS 41.11 155.93 203.09 129.82 44.13 66.42 76.18 -33.74%
EY 2.43 0.64 0.49 0.77 2.27 1.51 1.31 51.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.53 0.56 0.63 0.78 0.77 0.72 -16.44%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 27/09/13 28/06/13 19/03/13 20/12/12 26/09/12 22/06/12 23/03/12 -
Price 1.95 1.85 1.82 2.09 2.45 2.45 2.56 -
P/RPS 2.08 1.88 1.93 1.71 2.74 2.44 3.06 -22.70%
P/EPS 41.53 156.78 187.63 122.22 46.01 61.40 80.25 -35.56%
EY 2.41 0.64 0.53 0.82 2.17 1.63 1.25 54.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.53 0.52 0.60 0.82 0.71 0.76 -19.41%

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