[SUBUR] YoY Annualized Quarter 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- -22.86%
YoY- 15.2%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Revenue 824,514 814,898 617,776 683,118 693,348 504,650 610,142 5.14%
PBT 46,706 14,258 45,094 42,400 36,910 17,324 34,492 5.17%
Tax -11,990 -4,162 -11,484 -11,530 -10,114 -10,450 -6,454 10.86%
NP 34,716 10,096 33,610 30,870 26,796 6,874 28,038 3.62%
-
NP to SH 34,716 10,096 33,610 30,870 26,796 6,874 28,038 3.62%
-
Tax Rate 25.67% 29.19% 25.47% 27.19% 27.40% 60.32% 18.71% -
Total Cost 789,798 804,802 584,166 652,248 666,552 497,776 582,104 5.21%
-
Net Worth 677,018 661,137 637,950 609,870 588,985 572,203 557,880 3.27%
Dividend
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Div - - - - - - 10,797 -
Div Payout % - - - - - - 38.51% -
Equity
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Net Worth 677,018 661,137 637,950 609,870 588,985 572,203 557,880 3.27%
NOSH 188,060 188,358 188,185 188,231 188,174 188,846 179,961 0.73%
Ratio Analysis
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
NP Margin 4.21% 1.24% 5.44% 4.52% 3.86% 1.36% 4.60% -
ROE 5.13% 1.53% 5.27% 5.06% 4.55% 1.20% 5.03% -
Per Share
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 438.43 432.63 328.28 362.91 368.46 267.23 339.04 4.37%
EPS 18.46 5.36 17.86 16.40 14.24 3.64 15.58 2.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.00 -
NAPS 3.60 3.51 3.39 3.24 3.13 3.03 3.10 2.52%
Adjusted Per Share Value based on latest NOSH - 187,923
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 394.50 389.90 295.59 326.85 331.75 241.46 291.93 5.14%
EPS 16.61 4.83 16.08 14.77 12.82 3.29 13.42 3.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.17 -
NAPS 3.2393 3.1633 3.0524 2.918 2.8181 2.7378 2.6693 3.27%
Price Multiplier on Financial Quarter End Date
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 -
Price 1.97 1.97 2.43 2.25 1.90 1.68 3.40 -
P/RPS 0.45 0.46 0.74 0.62 0.52 0.63 1.00 -12.45%
P/EPS 10.67 36.75 13.61 13.72 13.34 46.15 21.82 -11.23%
EY 9.37 2.72 7.35 7.29 7.49 2.17 4.58 12.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.76 -
P/NAPS 0.55 0.56 0.72 0.69 0.61 0.55 1.10 -10.90%
Price Multiplier on Announcement Date
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 27/03/14 19/03/13 23/03/12 23/03/11 19/03/10 30/03/09 26/03/08 -
Price 2.17 1.82 2.56 2.87 1.93 1.73 3.24 -
P/RPS 0.49 0.42 0.78 0.79 0.52 0.65 0.96 -10.59%
P/EPS 11.76 33.96 14.33 17.50 13.55 47.53 20.80 -9.05%
EY 8.51 2.95 6.98 5.71 7.38 2.10 4.81 9.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.85 -
P/NAPS 0.60 0.52 0.76 0.89 0.62 0.57 1.05 -8.89%

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