[SUBUR] QoQ TTM Result on 31-Oct-2012 [#1]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
20-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Oct-2012 [#1]
Profit Trend
QoQ- -22.08%
YoY- -24.03%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
TTM Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 768,844 761,079 764,405 744,165 665,845 639,423 595,174 18.63%
PBT 20,086 24,730 31,726 37,321 47,145 49,220 49,483 -45.20%
Tax -3,994 -7,430 -9,144 -10,563 -12,805 -14,319 -13,688 -56.04%
NP 16,092 17,300 22,582 26,758 34,340 34,901 35,795 -41.34%
-
NP to SH 16,098 17,300 22,582 26,758 34,340 34,901 35,795 -41.32%
-
Tax Rate 19.88% 30.04% 28.82% 28.30% 27.16% 29.09% 27.66% -
Total Cost 752,752 743,779 741,823 717,407 631,505 604,522 559,379 21.91%
-
Net Worth 663,409 658,663 661,472 658,859 564,829 645,510 638,042 2.63%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 663,409 658,663 661,472 658,859 564,829 645,510 638,042 2.63%
NOSH 187,934 188,728 188,453 188,245 188,276 188,195 188,213 -0.09%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 2.09% 2.27% 2.95% 3.60% 5.16% 5.46% 6.01% -
ROE 2.43% 2.63% 3.41% 4.06% 6.08% 5.41% 5.61% -
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 409.10 403.27 405.62 395.32 353.65 339.77 316.22 18.74%
EPS 8.57 9.17 11.98 14.21 18.24 18.55 19.02 -41.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.53 3.49 3.51 3.50 3.00 3.43 3.39 2.73%
Adjusted Per Share Value based on latest NOSH - 188,245
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 408.65 404.52 406.29 395.53 353.91 339.86 316.34 18.63%
EPS 8.56 9.20 12.00 14.22 18.25 18.55 19.03 -41.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5261 3.5009 3.5158 3.5019 3.0021 3.431 3.3913 2.63%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 1.93 1.84 1.97 2.22 2.35 2.65 2.43 -
P/RPS 0.47 0.46 0.49 0.56 0.66 0.78 0.77 -28.06%
P/EPS 22.53 20.07 16.44 15.62 12.88 14.29 12.78 45.98%
EY 4.44 4.98 6.08 6.40 7.76 7.00 7.83 -31.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.53 0.56 0.63 0.78 0.77 0.72 -16.44%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 27/09/13 28/06/13 19/03/13 20/12/12 26/09/12 22/06/12 23/03/12 -
Price 1.95 1.85 1.82 2.09 2.45 2.45 2.56 -
P/RPS 0.48 0.46 0.45 0.53 0.69 0.72 0.81 -29.47%
P/EPS 22.77 20.18 15.19 14.70 13.43 13.21 13.46 42.02%
EY 4.39 4.95 6.58 6.80 7.44 7.57 7.43 -29.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.53 0.52 0.60 0.82 0.71 0.76 -19.41%

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