[SUBUR] YoY Cumulative Quarter Result on 31-Jan-2012 [#2]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
23-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Jan-2012 [#2]
Profit Trend
QoQ- 55.59%
YoY- 8.88%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Cumulative Result
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Revenue 446,233 412,257 407,449 308,888 341,559 346,674 252,325 9.96%
PBT 4,037 23,353 7,129 22,547 21,200 18,455 8,662 -11.94%
Tax -788 -5,995 -2,081 -5,742 -5,765 -5,057 -5,225 -27.03%
NP 3,249 17,358 5,048 16,805 15,435 13,398 3,437 -0.93%
-
NP to SH 3,249 17,358 5,048 16,805 15,435 13,398 3,437 -0.93%
-
Tax Rate 19.52% 25.67% 29.19% 25.47% 27.19% 27.40% 60.32% -
Total Cost 442,984 394,899 402,401 292,083 326,124 333,276 248,888 10.08%
-
Net Worth 691,116 677,018 661,137 637,950 609,870 588,985 572,203 3.19%
Dividend
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Net Worth 691,116 677,018 661,137 637,950 609,870 588,985 572,203 3.19%
NOSH 187,803 188,060 188,358 188,185 188,231 188,174 188,846 -0.09%
Ratio Analysis
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
NP Margin 0.73% 4.21% 1.24% 5.44% 4.52% 3.86% 1.36% -
ROE 0.47% 2.56% 0.76% 2.63% 2.53% 2.27% 0.60% -
Per Share
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 237.61 219.21 216.32 164.14 181.46 184.23 133.61 10.06%
EPS 1.73 9.23 2.68 8.93 8.20 7.12 1.82 -0.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.68 3.60 3.51 3.39 3.24 3.13 3.03 3.29%
Adjusted Per Share Value based on latest NOSH - 188,213
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 213.51 197.25 194.95 147.79 163.43 165.87 120.73 9.96%
EPS 1.55 8.31 2.42 8.04 7.39 6.41 1.64 -0.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3068 3.2393 3.1633 3.0524 2.918 2.8181 2.7378 3.19%
Price Multiplier on Financial Quarter End Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 -
Price 1.97 1.97 1.97 2.43 2.25 1.90 1.68 -
P/RPS 0.83 0.90 0.91 1.48 1.24 1.03 1.26 -6.71%
P/EPS 113.87 21.34 73.51 27.21 27.44 26.69 92.31 3.55%
EY 0.88 4.69 1.36 3.67 3.64 3.75 1.08 -3.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.55 0.56 0.72 0.69 0.61 0.55 -0.30%
Price Multiplier on Announcement Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 26/03/15 27/03/14 19/03/13 23/03/12 23/03/11 19/03/10 30/03/09 -
Price 1.90 2.17 1.82 2.56 2.87 1.93 1.73 -
P/RPS 0.80 0.99 0.84 1.56 1.58 1.05 1.29 -7.65%
P/EPS 109.83 23.51 67.91 28.67 35.00 27.11 95.05 2.43%
EY 0.91 4.25 1.47 3.49 2.86 3.69 1.05 -2.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.60 0.52 0.76 0.89 0.62 0.57 -1.51%

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