[SUBUR] QoQ TTM Result on 31-Jul-2011 [#4]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
22-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
31-Jul-2011 [#4]
Profit Trend
QoQ- 14.74%
YoY- 14.75%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
TTM Result
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue 639,423 595,174 620,798 627,844 655,278 674,738 675,697 -3.61%
PBT 49,220 49,483 48,874 48,136 46,991 49,077 49,865 -0.86%
Tax -14,319 -13,688 -13,652 -13,711 -16,988 -17,039 -16,932 -10.58%
NP 34,901 35,795 35,222 34,425 30,003 32,038 32,933 3.94%
-
NP to SH 34,901 35,795 35,222 34,425 30,003 32,038 32,933 3.94%
-
Tax Rate 29.09% 27.66% 27.93% 28.48% 36.15% 34.72% 33.96% -
Total Cost 604,522 559,379 585,576 593,419 625,275 642,700 642,764 -4.01%
-
Net Worth 645,510 638,042 639,780 545,750 598,395 608,873 611,146 3.71%
Dividend
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Net Worth 645,510 638,042 639,780 545,750 598,395 608,873 611,146 3.71%
NOSH 188,195 188,213 188,170 181,916 181,883 187,923 188,045 0.05%
Ratio Analysis
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
NP Margin 5.46% 6.01% 5.67% 5.48% 4.58% 4.75% 4.87% -
ROE 5.41% 5.61% 5.51% 6.31% 5.01% 5.26% 5.39% -
Per Share
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 339.77 316.22 329.91 345.13 360.27 359.05 359.33 -3.66%
EPS 18.55 19.02 18.72 18.92 16.50 17.05 17.51 3.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.43 3.39 3.40 3.00 3.29 3.24 3.25 3.66%
Adjusted Per Share Value based on latest NOSH - 181,916
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 305.94 284.77 297.03 300.40 313.53 322.84 323.30 -3.61%
EPS 16.70 17.13 16.85 16.47 14.36 15.33 15.76 3.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0886 3.0528 3.0612 2.6112 2.8631 2.9133 2.9241 3.71%
Price Multiplier on Financial Quarter End Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 -
Price 2.65 2.43 2.36 2.55 3.01 2.25 2.20 -
P/RPS 0.78 0.77 0.72 0.74 0.84 0.63 0.61 17.82%
P/EPS 14.29 12.78 12.61 13.48 18.25 13.20 12.56 8.99%
EY 7.00 7.83 7.93 7.42 5.48 7.58 7.96 -8.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.72 0.69 0.85 0.91 0.69 0.68 8.64%
Price Multiplier on Announcement Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 22/06/12 23/03/12 21/12/11 22/09/11 24/06/11 23/03/11 21/12/10 -
Price 2.45 2.56 2.37 2.05 2.79 2.87 2.28 -
P/RPS 0.72 0.81 0.72 0.59 0.77 0.80 0.63 9.31%
P/EPS 13.21 13.46 12.66 10.83 16.91 16.83 13.02 0.97%
EY 7.57 7.43 7.90 9.23 5.91 5.94 7.68 -0.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.76 0.70 0.68 0.85 0.89 0.70 0.95%

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