[SUBUR] YoY Annualized Quarter Result on 30-Apr-2011 [#3]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
24-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
30-Apr-2011 [#3]
Profit Trend
QoQ- 2.96%
YoY- 0.01%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Revenue 857,140 790,713 663,733 648,296 681,062 545,361 563,016 7.25%
PBT 47,377 13,532 43,417 41,973 41,093 19,249 25,641 10.76%
Tax -10,788 -3,832 -10,998 -10,189 -9,312 -7,088 -2,348 28.92%
NP 36,589 9,700 32,418 31,784 31,781 12,161 23,293 7.81%
-
NP to SH 36,589 9,700 32,418 31,784 31,781 12,161 23,293 7.81%
-
Tax Rate 22.77% 28.32% 25.33% 24.28% 22.66% 36.82% 9.16% -
Total Cost 820,550 781,013 631,314 616,512 649,281 533,200 539,722 7.22%
-
Net Worth 690,281 656,065 645,487 618,997 600,606 574,075 540,478 4.15%
Dividend
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Net Worth 690,281 656,065 645,487 618,997 600,606 574,075 540,478 4.15%
NOSH 188,087 187,984 188,188 188,145 188,278 188,840 181,979 0.55%
Ratio Analysis
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
NP Margin 4.27% 1.23% 4.88% 4.90% 4.67% 2.23% 4.14% -
ROE 5.30% 1.48% 5.02% 5.13% 5.29% 2.12% 4.31% -
Per Share
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 455.71 420.63 352.70 344.57 361.73 288.79 309.38 6.66%
EPS 19.45 5.16 17.23 16.89 16.88 6.44 12.80 7.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.67 3.49 3.43 3.29 3.19 3.04 2.97 3.58%
Adjusted Per Share Value based on latest NOSH - 181,883
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 410.11 378.33 317.58 310.19 325.87 260.94 269.39 7.25%
EPS 17.51 4.64 15.51 15.21 15.21 5.82 11.15 7.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3028 3.1391 3.0885 2.9617 2.8737 2.7468 2.586 4.15%
Price Multiplier on Financial Quarter End Date
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 -
Price 2.26 1.84 2.65 3.01 2.19 1.71 3.16 -
P/RPS 0.50 0.44 0.75 0.87 0.61 0.59 1.02 -11.19%
P/EPS 11.62 35.66 15.38 17.82 12.97 26.55 24.69 -11.79%
EY 8.61 2.80 6.50 5.61 7.71 3.77 4.05 13.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.53 0.77 0.91 0.69 0.56 1.06 -8.54%
Price Multiplier on Announcement Date
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 27/06/14 28/06/13 22/06/12 24/06/11 25/06/10 29/06/09 25/06/08 -
Price 2.14 1.85 2.45 2.79 2.03 1.97 3.16 -
P/RPS 0.47 0.44 0.69 0.81 0.56 0.68 1.02 -12.10%
P/EPS 11.00 35.85 14.22 16.52 12.03 30.59 24.69 -12.60%
EY 9.09 2.79 7.03 6.05 8.32 3.27 4.05 14.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.53 0.71 0.85 0.64 0.65 1.06 -9.55%

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