[SUBUR] YoY Cumulative Quarter Result on 31-Jul-2011 [#4]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
22-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
31-Jul-2011 [#4]
Profit Trend
QoQ- 44.41%
YoY- 14.75%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Cumulative Result
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Revenue 887,116 768,844 665,844 627,844 679,853 598,392 603,951 6.61%
PBT 50,974 20,086 47,145 48,137 46,332 25,320 30,019 9.22%
Tax -12,347 -3,994 -12,805 -13,712 -16,331 -7,487 -5,204 15.48%
NP 38,627 16,092 34,340 34,425 30,001 17,833 24,815 7.65%
-
NP to SH 38,654 16,098 34,340 34,425 30,001 17,833 24,817 7.66%
-
Tax Rate 24.22% 19.88% 27.16% 28.49% 35.25% 29.57% 17.34% -
Total Cost 848,489 752,752 631,504 593,419 649,852 580,559 579,136 6.56%
-
Net Worth 705,364 664,274 656,497 628,646 606,218 583,110 568,912 3.64%
Dividend
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Net Worth 705,364 664,274 656,497 628,646 606,218 583,110 568,912 3.64%
NOSH 188,097 188,179 188,108 188,217 188,266 188,708 189,007 -0.08%
Ratio Analysis
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
NP Margin 4.35% 2.09% 5.16% 5.48% 4.41% 2.98% 4.11% -
ROE 5.48% 2.42% 5.23% 5.48% 4.95% 3.06% 4.36% -
Per Share
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 471.63 408.57 353.97 333.57 361.11 317.10 319.54 6.70%
EPS 20.60 8.60 18.25 18.29 15.94 9.45 13.13 7.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.75 3.53 3.49 3.34 3.22 3.09 3.01 3.72%
Adjusted Per Share Value based on latest NOSH - 181,916
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 424.46 367.87 318.59 300.40 325.29 286.31 288.97 6.61%
EPS 18.49 7.70 16.43 16.47 14.35 8.53 11.87 7.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3749 3.1783 3.1411 3.0079 2.9006 2.79 2.7221 3.64%
Price Multiplier on Financial Quarter End Date
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 -
Price 2.30 1.93 2.35 2.55 2.15 2.26 3.10 -
P/RPS 0.49 0.47 0.66 0.76 0.60 0.71 0.97 -10.75%
P/EPS 11.19 22.56 12.87 13.94 13.49 23.92 23.61 -11.69%
EY 8.93 4.43 7.77 7.17 7.41 4.18 4.24 13.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.55 0.67 0.76 0.67 0.73 1.03 -8.35%
Price Multiplier on Announcement Date
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 30/09/14 27/09/13 26/09/12 22/09/11 30/09/10 30/09/09 30/09/08 -
Price 2.24 1.95 2.45 2.05 2.26 2.02 2.15 -
P/RPS 0.47 0.48 0.69 0.61 0.63 0.64 0.67 -5.73%
P/EPS 10.90 22.79 13.42 11.21 14.18 21.38 16.37 -6.55%
EY 9.17 4.39 7.45 8.92 7.05 4.68 6.11 6.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.55 0.70 0.61 0.70 0.65 0.71 -2.76%

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