[SUBUR] YoY TTM Result on 31-Oct-2011 [#1]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
21-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Oct-2011 [#1]
Profit Trend
QoQ- 2.32%
YoY- 6.95%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
TTM Result
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Revenue 888,949 753,742 744,165 620,798 675,697 622,726 589,840 7.07%
PBT 45,982 28,513 37,321 48,874 49,865 26,893 26,097 9.89%
Tax -10,806 -6,501 -10,563 -13,652 -16,932 -5,170 -7,910 5.33%
NP 35,176 22,012 26,758 35,222 32,933 21,723 18,187 11.61%
-
NP to SH 35,203 22,018 26,758 35,222 32,933 21,723 18,189 11.62%
-
Tax Rate 23.50% 22.80% 28.30% 27.93% 33.96% 19.22% 30.31% -
Total Cost 853,773 731,730 717,407 585,576 642,764 601,003 571,653 6.91%
-
Net Worth 704,407 673,202 658,859 639,780 611,146 590,276 573,896 3.47%
Dividend
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Net Worth 704,407 673,202 658,859 639,780 611,146 590,276 573,896 3.47%
NOSH 188,344 188,045 188,245 188,170 188,045 188,586 189,404 -0.09%
Ratio Analysis
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
NP Margin 3.96% 2.92% 3.60% 5.67% 4.87% 3.49% 3.08% -
ROE 5.00% 3.27% 4.06% 5.51% 5.39% 3.68% 3.17% -
Per Share
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 471.98 400.83 395.32 329.91 359.33 330.21 311.42 7.17%
EPS 18.69 11.71 14.21 18.72 17.51 11.52 9.60 11.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.74 3.58 3.50 3.40 3.25 3.13 3.03 3.56%
Adjusted Per Share Value based on latest NOSH - 188,170
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 425.33 360.64 356.06 297.03 323.30 297.96 282.22 7.07%
EPS 16.84 10.53 12.80 16.85 15.76 10.39 8.70 11.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3704 3.2211 3.1524 3.0612 2.9241 2.8243 2.7459 3.47%
Price Multiplier on Financial Quarter End Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 -
Price 2.12 1.92 2.22 2.36 2.20 1.96 1.76 -
P/RPS 0.45 0.48 0.56 0.72 0.61 0.59 0.57 -3.86%
P/EPS 11.34 16.40 15.62 12.61 12.56 17.02 18.33 -7.68%
EY 8.82 6.10 6.40 7.93 7.96 5.88 5.46 8.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.54 0.63 0.69 0.68 0.63 0.58 -0.28%
Price Multiplier on Announcement Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 23/12/14 20/12/13 20/12/12 21/12/11 21/12/10 30/12/09 30/12/08 -
Price 1.86 1.97 2.09 2.37 2.28 1.97 1.69 -
P/RPS 0.39 0.49 0.53 0.72 0.63 0.60 0.54 -5.27%
P/EPS 9.95 16.82 14.70 12.66 13.02 17.10 17.60 -9.06%
EY 10.05 5.94 6.80 7.90 7.68 5.85 5.68 9.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.55 0.60 0.70 0.70 0.63 0.56 -1.87%

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