[SUBUR] QoQ Quarter Result on 30-Apr-2012 [#3]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
22-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
30-Apr-2012 [#3]
Profit Trend
QoQ- 25.07%
YoY- -10.64%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Quarter Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 177,912 229,537 168,044 188,912 157,672 151,217 141,622 16.34%
PBT 2,546 4,582 14,582 10,016 8,141 14,406 16,657 -71.24%
Tax -718 -1,363 -4,556 -2,507 -2,137 -3,605 -6,070 -75.74%
NP 1,828 3,219 10,026 7,509 6,004 10,801 10,587 -68.82%
-
NP to SH 1,828 3,219 10,026 7,509 6,004 10,801 10,587 -68.82%
-
Tax Rate 28.20% 29.75% 31.24% 25.03% 26.25% 25.02% 36.44% -
Total Cost 176,084 226,318 158,018 181,403 151,668 140,416 131,035 21.66%
-
Net Worth 661,472 658,859 564,829 645,510 638,042 639,780 545,750 13.61%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 661,472 658,859 564,829 645,510 638,042 639,780 545,750 13.61%
NOSH 188,453 188,245 188,276 188,195 188,213 188,170 181,916 2.37%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 1.03% 1.40% 5.97% 3.97% 3.81% 7.14% 7.48% -
ROE 0.28% 0.49% 1.78% 1.16% 0.94% 1.69% 1.94% -
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 94.41 121.93 89.25 100.38 83.77 80.36 77.85 13.65%
EPS 0.97 1.71 5.33 3.99 3.19 5.74 5.82 -69.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.51 3.50 3.00 3.43 3.39 3.40 3.00 10.98%
Adjusted Per Share Value based on latest NOSH - 188,195
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 94.56 122.00 89.32 100.41 83.80 80.37 75.27 16.34%
EPS 0.97 1.71 5.33 3.99 3.19 5.74 5.63 -68.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5158 3.5019 3.0021 3.431 3.3913 3.4005 2.9007 13.61%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 1.97 2.22 2.35 2.65 2.43 2.36 2.55 -
P/RPS 2.09 1.82 2.63 2.64 2.90 2.94 3.28 -25.85%
P/EPS 203.09 129.82 44.13 66.42 76.18 41.11 43.82 176.68%
EY 0.49 0.77 2.27 1.51 1.31 2.43 2.28 -63.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.63 0.78 0.77 0.72 0.69 0.85 -24.18%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 19/03/13 20/12/12 26/09/12 22/06/12 23/03/12 21/12/11 22/09/11 -
Price 1.82 2.09 2.45 2.45 2.56 2.37 2.05 -
P/RPS 1.93 1.71 2.74 2.44 3.06 2.95 2.63 -18.56%
P/EPS 187.63 122.22 46.01 61.40 80.25 41.29 35.23 203.43%
EY 0.53 0.82 2.17 1.63 1.25 2.42 2.84 -67.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.60 0.82 0.71 0.76 0.70 0.68 -16.30%

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