[SUBUR] QoQ Annualized 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- 2.96%
YoY- 0.01%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 617,776 604,868 627,844 648,296 683,118 633,052 679,853 -6.16%
PBT 45,094 57,624 48,137 41,973 42,400 54,672 46,332 -1.78%
Tax -11,484 -14,420 -13,712 -10,189 -11,530 -14,656 -16,331 -20.87%
NP 33,610 43,204 34,425 31,784 30,870 40,016 30,001 7.84%
-
NP to SH 33,610 43,204 34,425 31,784 30,870 40,016 30,001 7.84%
-
Tax Rate 25.47% 25.02% 28.49% 24.28% 27.19% 26.81% 35.25% -
Total Cost 584,166 561,664 593,419 616,512 652,248 593,036 649,852 -6.83%
-
Net Worth 637,950 639,780 628,646 618,997 609,870 611,146 606,218 3.45%
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Net Worth 637,950 639,780 628,646 618,997 609,870 611,146 606,218 3.45%
NOSH 188,185 188,170 188,217 188,145 188,231 188,045 188,266 -0.02%
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
NP Margin 5.44% 7.14% 5.48% 4.90% 4.52% 6.32% 4.41% -
ROE 5.27% 6.75% 5.48% 5.13% 5.06% 6.55% 4.95% -
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 328.28 321.45 333.57 344.57 362.91 336.65 361.11 -6.14%
EPS 17.86 22.96 18.29 16.89 16.40 21.28 15.94 7.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.39 3.40 3.34 3.29 3.24 3.25 3.22 3.47%
Adjusted Per Share Value based on latest NOSH - 181,883
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 328.36 321.49 333.71 344.58 363.09 336.48 361.35 -6.16%
EPS 17.86 22.96 18.30 16.89 16.41 21.27 15.95 7.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3908 3.4005 3.3413 3.2901 3.2415 3.2483 3.2221 3.45%
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 -
Price 2.43 2.36 2.55 3.01 2.25 2.20 2.15 -
P/RPS 0.74 0.73 0.76 0.87 0.62 0.65 0.60 14.96%
P/EPS 13.61 10.28 13.94 17.82 13.72 10.34 13.49 0.59%
EY 7.35 9.73 7.17 5.61 7.29 9.67 7.41 -0.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.69 0.76 0.91 0.69 0.68 0.67 4.90%
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 23/03/12 21/12/11 22/09/11 24/06/11 23/03/11 21/12/10 30/09/10 -
Price 2.56 2.37 2.05 2.79 2.87 2.28 2.26 -
P/RPS 0.78 0.74 0.61 0.81 0.79 0.68 0.63 15.25%
P/EPS 14.33 10.32 11.21 16.52 17.50 10.71 14.18 0.70%
EY 6.98 9.69 8.92 6.05 5.71 9.33 7.05 -0.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.70 0.61 0.85 0.89 0.70 0.70 5.61%

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