[SUBUR] YoY Cumulative 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- 44.68%
YoY- 2.0%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Cumulative Result
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Revenue 622,980 642,855 593,035 497,800 486,222 510,797 409,021 7.26%
PBT 5,656 35,533 10,149 32,563 31,480 30,820 14,437 -14.45%
Tax 300 -8,091 -2,874 -8,249 -7,642 -6,984 -5,316 -
NP 5,956 27,442 7,275 24,314 23,838 23,836 9,121 -6.85%
-
NP to SH 5,956 27,442 7,275 24,314 23,838 23,836 9,121 -6.85%
-
Tax Rate -5.30% 22.77% 28.32% 25.33% 24.28% 22.66% 36.82% -
Total Cost 617,024 615,413 585,760 473,486 462,384 486,961 399,900 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 0.87% 3.98% 1.11% 3.77% 3.85% 3.97% 1.59% -
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 331.57 341.78 315.47 264.52 258.43 271.30 216.60 7.35%
EPS 3.17 14.59 3.87 12.92 12.67 12.66 4.83 -6.77%
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 331.12 341.69 315.21 264.59 258.43 271.50 217.40 7.26%
EPS 3.17 14.59 3.87 12.92 12.67 12.67 4.85 -6.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6351 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 0.55 0.66 0.58 1.00 1.16 0.81 0.79 -5.85%
P/EPS 57.41 15.49 47.55 20.51 23.76 17.30 35.40 8.38%
EY 1.74 6.46 2.10 4.88 4.21 5.78 2.82 -7.72%
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 0.51 0.63 0.59 0.93 1.08 0.75 0.91 -9.19%
P/EPS 53.31 14.67 47.80 18.96 22.02 16.03 40.79 4.56%
EY 1.88 6.82 2.09 5.27 4.54 6.24 2.45 -4.31%
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