[SUBUR] QoQ Quarter Result on 31-Jul-2011 [#4]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
22-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
31-Jul-2011 [#4]
Profit Trend
QoQ- 25.99%
YoY- 71.73%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Quarter Result
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue 188,912 157,672 151,217 141,622 144,663 183,296 158,263 12.53%
PBT 10,016 8,141 14,406 16,657 10,279 7,532 13,668 -18.73%
Tax -2,507 -2,137 -3,605 -6,070 -1,876 -2,101 -3,664 -22.36%
NP 7,509 6,004 10,801 10,587 8,403 5,431 10,004 -17.42%
-
NP to SH 7,509 6,004 10,801 10,587 8,403 5,431 10,004 -17.42%
-
Tax Rate 25.03% 26.25% 25.02% 36.44% 18.25% 27.89% 26.81% -
Total Cost 181,403 151,668 140,416 131,035 136,260 177,865 148,259 14.41%
-
Net Worth 645,510 638,042 639,780 545,750 598,395 608,873 611,146 3.71%
Dividend
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Net Worth 645,510 638,042 639,780 545,750 598,395 608,873 611,146 3.71%
NOSH 188,195 188,213 188,170 181,916 181,883 187,923 188,045 0.05%
Ratio Analysis
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
NP Margin 3.97% 3.81% 7.14% 7.48% 5.81% 2.96% 6.32% -
ROE 1.16% 0.94% 1.69% 1.94% 1.40% 0.89% 1.64% -
Per Share
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 100.38 83.77 80.36 77.85 79.54 97.54 84.16 12.47%
EPS 3.99 3.19 5.74 5.82 4.62 2.89 5.32 -17.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.43 3.39 3.40 3.00 3.29 3.24 3.25 3.66%
Adjusted Per Share Value based on latest NOSH - 181,916
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 100.41 83.80 80.37 75.27 76.89 97.42 84.12 12.53%
EPS 3.99 3.19 5.74 5.63 4.47 2.89 5.32 -17.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.431 3.3913 3.4005 2.9007 3.1805 3.2362 3.2483 3.71%
Price Multiplier on Financial Quarter End Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 -
Price 2.65 2.43 2.36 2.55 3.01 2.25 2.20 -
P/RPS 2.64 2.90 2.94 3.28 3.78 2.31 2.61 0.76%
P/EPS 66.42 76.18 41.11 43.82 65.15 77.85 41.35 37.19%
EY 1.51 1.31 2.43 2.28 1.53 1.28 2.42 -27.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.72 0.69 0.85 0.91 0.69 0.68 8.64%
Price Multiplier on Announcement Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 22/06/12 23/03/12 21/12/11 22/09/11 24/06/11 23/03/11 21/12/10 -
Price 2.45 2.56 2.37 2.05 2.79 2.87 2.28 -
P/RPS 2.44 3.06 2.95 2.63 3.51 2.94 2.71 -6.76%
P/EPS 61.40 80.25 41.29 35.23 60.39 99.31 42.86 27.10%
EY 1.63 1.25 2.42 2.84 1.66 1.01 2.33 -21.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.76 0.70 0.68 0.85 0.89 0.70 0.95%

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