[SUBUR] YoY Cumulative 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- 54.29%
YoY- 15.2%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Cumulative Result
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Revenue 412,257 407,449 308,888 341,559 346,674 252,325 305,071 5.14%
PBT 23,353 7,129 22,547 21,200 18,455 8,662 17,246 5.17%
Tax -5,995 -2,081 -5,742 -5,765 -5,057 -5,225 -3,227 10.86%
NP 17,358 5,048 16,805 15,435 13,398 3,437 14,019 3.62%
-
NP to SH 17,358 5,048 16,805 15,435 13,398 3,437 14,019 3.62%
-
Tax Rate 25.67% 29.19% 25.47% 27.19% 27.40% 60.32% 18.71% -
Total Cost 394,899 402,401 292,083 326,124 333,276 248,888 291,052 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 - - - - - - 5,398 -
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 2.56% 0.76% 2.63% 2.53% 2.27% 0.60% 2.51% -
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 219.21 216.32 164.14 181.46 184.23 133.61 169.52 4.37%
EPS 9.23 2.68 8.93 8.20 7.12 1.82 7.79 2.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
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 197.25 194.95 147.79 163.43 165.87 120.73 145.97 5.14%
EPS 8.31 2.42 8.04 7.39 6.41 1.64 6.71 3.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.58 -
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 0.90 0.91 1.48 1.24 1.03 1.26 2.01 -12.52%
P/EPS 21.34 73.51 27.21 27.44 26.69 92.31 43.65 -11.23%
EY 4.69 1.36 3.67 3.64 3.75 1.08 2.29 12.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.88 -
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 0.99 0.84 1.56 1.58 1.05 1.29 1.91 -10.36%
P/EPS 23.51 67.91 28.67 35.00 27.11 95.05 41.59 -9.06%
EY 4.25 1.47 3.49 2.86 3.69 1.05 2.40 9.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.93 -
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