[SUBUR] YoY 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- 54.72%
YoY- -19.5%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
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 230,598 185,586 188,912 144,663 164,123 156,696 117,191 11.93%
PBT 12,180 3,020 10,016 10,279 12,365 5,775 1,985 35.28%
Tax -2,096 -793 -2,507 -1,876 -1,927 -91 1,466 -
NP 10,084 2,227 7,509 8,403 10,438 5,684 3,451 19.55%
-
NP to SH 10,084 2,227 7,509 8,403 10,438 5,684 3,451 19.55%
-
Tax Rate 17.21% 26.26% 25.03% 18.25% 15.58% 1.58% -73.85% -
Total Cost 220,514 183,359 181,403 136,260 153,685 151,012 113,740 11.66%
-
Net Worth 668,019 658,663 645,510 598,395 599,949 574,065 551,046 3.25%
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 668,019 658,663 645,510 598,395 599,949 574,065 551,046 3.25%
NOSH 182,021 188,728 188,195 181,883 188,072 188,837 185,537 -0.31%
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 4.37% 1.20% 3.97% 5.81% 6.36% 3.63% 2.94% -
ROE 1.51% 0.34% 1.16% 1.40% 1.74% 0.99% 0.63% -
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 126.69 98.33 100.38 79.54 87.27 82.98 63.16 12.29%
EPS 5.54 1.18 3.99 4.62 5.55 3.01 1.86 19.93%
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 122.57 98.64 100.41 76.89 87.23 83.29 62.29 11.93%
EPS 5.36 1.18 3.99 4.47 5.55 3.02 1.83 19.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5506 3.5009 3.431 3.1805 3.1888 3.0512 2.9289 3.25%
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 1.78 1.87 2.64 3.78 2.51 2.06 5.00 -15.80%
P/EPS 40.79 155.93 66.42 65.15 39.46 56.81 169.89 -21.15%
EY 2.45 0.64 1.51 1.53 2.53 1.76 0.59 26.76%
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 1.69 1.88 2.44 3.51 2.33 2.37 5.00 -16.53%
P/EPS 38.63 156.78 61.40 60.39 36.58 65.45 169.89 -21.86%
EY 2.59 0.64 1.63 1.66 2.73 1.53 0.59 27.94%
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