[SUBUR] QoQ TTM Result on 31-Jan-2011 [#2]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
23-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
31-Jan-2011 [#2]
Profit Trend
QoQ- -2.72%
YoY- 15.27%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
TTM Result
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Revenue 620,798 627,844 655,278 674,738 675,697 679,853 700,168 -7.68%
PBT 48,874 48,136 46,991 49,077 49,865 46,331 41,702 11.12%
Tax -13,652 -13,711 -16,988 -17,039 -16,932 -16,330 -9,154 30.43%
NP 35,222 34,425 30,003 32,038 32,933 30,001 32,548 5.38%
-
NP to SH 35,222 34,425 30,003 32,038 32,933 30,001 32,548 5.38%
-
Tax Rate 27.93% 28.48% 36.15% 34.72% 33.96% 35.25% 21.95% -
Total Cost 585,576 593,419 625,275 642,700 642,764 649,852 667,620 -8.34%
-
Net Worth 639,780 545,750 598,395 608,873 611,146 606,077 599,949 4.36%
Dividend
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Net Worth 639,780 545,750 598,395 608,873 611,146 606,077 599,949 4.36%
NOSH 188,170 181,916 181,883 187,923 188,045 188,222 188,072 0.03%
Ratio Analysis
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
NP Margin 5.67% 5.48% 4.58% 4.75% 4.87% 4.41% 4.65% -
ROE 5.51% 6.31% 5.01% 5.26% 5.39% 4.95% 5.43% -
Per Share
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 329.91 345.13 360.27 359.05 359.33 361.20 372.29 -7.72%
EPS 18.72 18.92 16.50 17.05 17.51 15.94 17.31 5.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.40 3.00 3.29 3.24 3.25 3.22 3.19 4.32%
Adjusted Per Share Value based on latest NOSH - 187,923
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 297.03 300.40 313.53 322.84 323.30 325.29 335.01 -7.68%
EPS 16.85 16.47 14.36 15.33 15.76 14.35 15.57 5.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0612 2.6112 2.8631 2.9133 2.9241 2.8999 2.8706 4.36%
Price Multiplier on Financial Quarter End Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 -
Price 2.36 2.55 3.01 2.25 2.20 2.15 2.19 -
P/RPS 0.72 0.74 0.84 0.63 0.61 0.60 0.59 14.15%
P/EPS 12.61 13.48 18.25 13.20 12.56 13.49 12.65 -0.21%
EY 7.93 7.42 5.48 7.58 7.96 7.41 7.90 0.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.85 0.91 0.69 0.68 0.67 0.69 0.00%
Price Multiplier on Announcement Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 21/12/11 22/09/11 24/06/11 23/03/11 21/12/10 30/09/10 25/06/10 -
Price 2.37 2.05 2.79 2.87 2.28 2.26 2.03 -
P/RPS 0.72 0.59 0.77 0.80 0.63 0.63 0.55 19.60%
P/EPS 12.66 10.83 16.91 16.83 13.02 14.18 11.73 5.20%
EY 7.90 9.23 5.91 5.94 7.68 7.05 8.53 -4.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.68 0.85 0.89 0.70 0.70 0.64 6.13%

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