[SUBUR] QoQ TTM 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- -1.61%
YoY- -0.25%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
TTM Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 761,079 764,405 744,165 665,845 639,423 595,174 620,798 14.56%
PBT 24,730 31,726 37,321 47,145 49,220 49,483 48,874 -36.52%
Tax -7,430 -9,144 -10,563 -12,805 -14,319 -13,688 -13,652 -33.36%
NP 17,300 22,582 26,758 34,340 34,901 35,795 35,222 -37.77%
-
NP to SH 17,300 22,582 26,758 34,340 34,901 35,795 35,222 -37.77%
-
Tax Rate 30.04% 28.82% 28.30% 27.16% 29.09% 27.66% 27.93% -
Total Cost 743,779 741,823 717,407 631,505 604,522 559,379 585,576 17.30%
-
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 2.27% 2.95% 3.60% 5.16% 5.46% 6.01% 5.67% -
ROE 2.63% 3.41% 4.06% 6.08% 5.41% 5.61% 5.51% -
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 403.27 405.62 395.32 353.65 339.77 316.22 329.91 14.33%
EPS 9.17 11.98 14.21 18.24 18.55 19.02 18.72 -37.88%
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 364.15 365.74 356.06 318.59 305.94 284.77 297.03 14.56%
EPS 8.28 10.80 12.80 16.43 16.70 17.13 16.85 -37.75%
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 0.46 0.49 0.56 0.66 0.78 0.77 0.72 -25.84%
P/EPS 20.07 16.44 15.62 12.88 14.29 12.78 12.61 36.35%
EY 4.98 6.08 6.40 7.76 7.00 7.83 7.93 -26.68%
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 0.46 0.45 0.53 0.69 0.72 0.81 0.72 -25.84%
P/EPS 20.18 15.19 14.70 13.43 13.21 13.46 12.66 36.49%
EY 4.95 6.58 6.80 7.44 7.57 7.43 7.90 -26.79%
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