[SUBUR] YoY Annualized 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- -3.54%
YoY- 2.0%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Revenue 830,640 857,140 790,713 663,733 648,296 681,062 545,361 7.26%
PBT 7,541 47,377 13,532 43,417 41,973 41,093 19,249 -14.45%
Tax 400 -10,788 -3,832 -10,998 -10,189 -9,312 -7,088 -
NP 7,941 36,589 9,700 32,418 31,784 31,781 12,161 -6.85%
-
NP to SH 7,941 36,589 9,700 32,418 31,784 31,781 12,161 -6.85%
-
Tax Rate -5.30% 22.77% 28.32% 25.33% 24.28% 22.66% 36.82% -
Total Cost 822,698 820,550 781,013 631,314 616,512 649,281 533,200 7.49%
-
Net Worth 683,906 690,281 656,065 645,487 618,997 600,606 574,075 2.95%
Dividend
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Net Worth 683,906 690,281 656,065 645,487 618,997 600,606 574,075 2.95%
NOSH 187,886 188,087 187,984 188,188 188,145 188,278 188,840 -0.08%
Ratio Analysis
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
NP Margin 0.96% 4.27% 1.23% 4.88% 4.90% 4.67% 2.23% -
ROE 1.16% 5.30% 1.48% 5.02% 5.13% 5.29% 2.12% -
Per Share
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 442.10 455.71 420.63 352.70 344.57 361.73 288.79 7.35%
EPS 4.23 19.45 5.16 17.23 16.89 16.88 6.44 -6.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.64 3.67 3.49 3.43 3.29 3.19 3.04 3.04%
Adjusted Per Share Value based on latest NOSH - 188,195
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 441.50 455.58 420.27 352.78 344.58 361.99 289.87 7.26%
EPS 4.22 19.45 5.16 17.23 16.89 16.89 6.46 -6.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.635 3.6689 3.4871 3.4308 3.2901 3.1923 3.0513 2.95%
Price Multiplier on Financial Quarter End Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 -
Price 1.82 2.26 1.84 2.65 3.01 2.19 1.71 -
P/RPS 0.41 0.50 0.44 0.75 0.87 0.61 0.59 -5.88%
P/EPS 43.06 11.62 35.66 15.38 17.82 12.97 26.55 8.38%
EY 2.32 8.61 2.80 6.50 5.61 7.71 3.77 -7.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.62 0.53 0.77 0.91 0.69 0.56 -1.87%
Price Multiplier on Announcement Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 26/06/15 27/06/14 28/06/13 22/06/12 24/06/11 25/06/10 29/06/09 -
Price 1.69 2.14 1.85 2.45 2.79 2.03 1.97 -
P/RPS 0.38 0.47 0.44 0.69 0.81 0.56 0.68 -9.23%
P/EPS 39.98 11.00 35.85 14.22 16.52 12.03 30.59 4.56%
EY 2.50 9.09 2.79 7.03 6.05 8.32 3.27 -4.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.58 0.53 0.71 0.85 0.64 0.65 -5.59%

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