[SUBUR] YoY TTM 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- 1.63%
YoY- 11.73%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
TTM Result
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Revenue 921,092 773,652 764,405 595,174 674,738 692,741 559,189 8.66%
PBT 31,658 36,311 31,726 49,483 49,077 35,112 21,361 6.77%
Tax -7,140 -7,908 -9,144 -13,688 -17,039 -7,318 -7,183 -0.09%
NP 24,518 28,403 22,582 35,795 32,038 27,794 14,178 9.55%
-
NP to SH 24,545 28,409 22,582 35,795 32,038 27,794 14,180 9.57%
-
Tax Rate 22.55% 21.78% 28.82% 27.66% 34.72% 20.84% 33.63% -
Total Cost 896,574 745,249 741,823 559,379 642,700 664,947 545,011 8.64%
-
Net Worth 690,424 677,080 661,472 638,042 608,873 589,297 594,346 2.52%
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 690,424 677,080 661,472 638,042 608,873 589,297 594,346 2.52%
NOSH 187,615 188,077 188,453 188,213 187,923 188,273 196,153 -0.73%
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 2.66% 3.67% 2.95% 6.01% 4.75% 4.01% 2.54% -
ROE 3.56% 4.20% 3.41% 5.61% 5.26% 4.72% 2.39% -
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 490.95 411.35 405.62 316.22 359.05 367.94 285.08 9.47%
EPS 13.08 15.10 11.98 19.02 17.05 14.76 7.23 10.38%
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 440.71 370.17 365.74 284.77 322.84 331.46 267.55 8.66%
EPS 11.74 13.59 10.80 17.13 15.33 13.30 6.78 9.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3035 3.2396 3.1649 3.0528 2.9133 2.8196 2.8438 2.52%
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 0.40 0.48 0.49 0.77 0.63 0.52 0.59 -6.26%
P/EPS 15.06 13.04 16.44 12.78 13.20 12.87 23.24 -6.97%
EY 6.64 7.67 6.08 7.83 7.58 7.77 4.30 7.50%
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 0.39 0.53 0.45 0.81 0.80 0.52 0.61 -7.18%
P/EPS 14.52 14.37 15.19 13.46 16.83 13.07 23.93 -7.98%
EY 6.89 6.96 6.58 7.43 5.94 7.65 4.18 8.68%
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