[SUBUR] YoY TTM Result on 31-Jul-2012 [#4]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
26-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Jul-2012 [#4]
Profit Trend
QoQ- -1.61%
YoY- -0.25%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
TTM Result
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Revenue 753,947 887,116 768,844 665,845 627,844 679,853 598,392 3.92%
PBT 2,366 50,974 20,086 47,145 48,136 46,331 25,320 -32.62%
Tax 189 -12,347 -3,994 -12,805 -13,711 -16,330 -7,487 -
NP 2,555 38,627 16,092 34,340 34,425 30,001 17,833 -27.65%
-
NP to SH 2,562 38,654 16,098 34,340 34,425 30,001 17,833 -27.61%
-
Tax Rate -7.99% 24.22% 19.88% 27.16% 28.48% 35.25% 29.57% -
Total Cost 751,392 848,489 752,752 631,505 593,419 649,852 580,559 4.39%
-
Net Worth 674,829 705,449 663,409 564,829 545,750 606,077 582,685 2.47%
Dividend
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Net Worth 674,829 705,449 663,409 564,829 545,750 606,077 582,685 2.47%
NOSH 188,500 188,119 187,934 188,276 181,916 188,222 188,571 -0.00%
Ratio Analysis
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
NP Margin 0.34% 4.35% 2.09% 5.16% 5.48% 4.41% 2.98% -
ROE 0.38% 5.48% 2.43% 6.08% 6.31% 4.95% 3.06% -
Per Share
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 399.97 471.57 409.10 353.65 345.13 361.20 317.33 3.93%
EPS 1.36 20.55 8.57 18.24 18.92 15.94 9.46 -27.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.58 3.75 3.53 3.00 3.00 3.22 3.09 2.48%
Adjusted Per Share Value based on latest NOSH - 188,276
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 360.74 424.46 367.87 318.59 300.40 325.29 286.31 3.92%
EPS 1.23 18.49 7.70 16.43 16.47 14.35 8.53 -27.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2289 3.3754 3.1742 2.7025 2.6112 2.8999 2.788 2.47%
Price Multiplier on Financial Quarter End Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 -
Price 1.72 2.30 1.93 2.35 2.55 2.15 2.26 -
P/RPS 0.43 0.49 0.47 0.66 0.74 0.60 0.71 -8.01%
P/EPS 126.55 11.19 22.53 12.88 13.48 13.49 23.90 32.00%
EY 0.79 8.93 4.44 7.76 7.42 7.41 4.18 -24.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.61 0.55 0.78 0.85 0.67 0.73 -6.74%
Price Multiplier on Announcement Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 29/09/15 30/09/14 27/09/13 26/09/12 22/09/11 30/09/10 30/09/09 -
Price 1.54 2.24 1.95 2.45 2.05 2.26 2.02 -
P/RPS 0.39 0.48 0.48 0.69 0.59 0.63 0.64 -7.92%
P/EPS 113.31 10.90 22.77 13.43 10.83 14.18 21.36 32.04%
EY 0.88 9.17 4.39 7.44 9.23 7.05 4.68 -24.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.60 0.55 0.82 0.68 0.70 0.65 -6.65%

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