[SUBUR] YoY TTM 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- -6.35%
YoY- -7.82%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
TTM Result
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Revenue 818,664 761,079 639,423 655,278 700,168 598,694 573,528 6.10%
PBT 45,471 24,730 49,220 46,991 41,702 25,151 36,595 3.68%
Tax -9,211 -7,430 -14,319 -16,988 -9,154 -8,740 -5,779 8.07%
NP 36,260 17,300 34,901 30,003 32,548 16,411 30,816 2.74%
-
NP to SH 36,266 17,300 34,901 30,003 32,548 16,413 30,816 2.75%
-
Tax Rate 20.26% 30.04% 29.09% 36.15% 21.95% 34.75% 15.79% -
Total Cost 782,404 743,779 604,522 625,275 667,620 582,283 542,712 6.28%
-
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 4.43% 2.27% 5.46% 4.58% 4.65% 2.74% 5.37% -
ROE 5.43% 2.63% 5.41% 5.01% 5.43% 2.86% 5.59% -
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 449.76 403.27 339.77 360.27 372.29 317.04 309.12 6.44%
EPS 19.92 9.17 18.55 16.50 17.31 8.69 16.61 3.07%
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 391.71 364.15 305.94 313.53 335.01 286.46 274.42 6.10%
EPS 17.35 8.28 16.70 14.36 15.57 7.85 14.74 2.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1963 3.1515 3.0886 2.8631 2.8706 2.7467 2.6366 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 0.50 0.46 0.78 0.84 0.59 0.54 1.02 -11.19%
P/EPS 11.34 20.07 14.29 18.25 12.65 19.67 19.03 -8.26%
EY 8.82 4.98 7.00 5.48 7.90 5.08 5.26 8.99%
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 0.48 0.46 0.72 0.77 0.55 0.62 1.02 -11.80%
P/EPS 10.74 20.18 13.21 16.91 11.73 22.67 19.03 -9.08%
EY 9.31 4.95 7.57 5.91 8.53 4.41 5.26 9.97%
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