[SUBUR] YoY 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
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Revenue 244,261 175,809 168,044 141,622 169,056 189,371 189,673 4.30%
PBT 15,441 9,938 14,582 16,657 15,512 10,883 10,714 6.27%
Tax -4,256 -1,120 -4,556 -6,070 -9,347 -2,171 -3,424 3.69%
NP 11,185 8,818 10,026 10,587 6,165 8,712 7,290 7.39%
-
NP to SH 11,212 8,824 10,026 10,587 6,165 8,712 7,290 7.43%
-
Tax Rate 27.56% 11.27% 31.24% 36.44% 60.26% 19.95% 31.96% -
Total Cost 233,076 166,991 158,018 131,035 162,891 180,659 182,383 4.17%
-
Net Worth 705,449 663,409 564,829 545,750 606,077 582,685 568,468 3.66%
Dividend
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Net Worth 705,449 663,409 564,829 545,750 606,077 582,685 568,468 3.66%
NOSH 188,119 187,934 188,276 181,916 188,222 188,571 188,860 -0.06%
Ratio Analysis
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
NP Margin 4.58% 5.02% 5.97% 7.48% 3.65% 4.60% 3.84% -
ROE 1.59% 1.33% 1.78% 1.94% 1.02% 1.50% 1.28% -
Per Share
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 129.84 93.55 89.25 77.85 89.82 100.42 100.43 4.37%
EPS 6.01 4.69 5.33 5.82 3.28 4.62 3.86 7.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.75 3.53 3.00 3.00 3.22 3.09 3.01 3.72%
Adjusted Per Share Value based on latest NOSH - 181,916
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 129.83 93.44 89.32 75.27 89.86 100.65 100.81 4.30%
EPS 5.96 4.69 5.33 5.63 3.28 4.63 3.87 7.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.7496 3.5261 3.0021 2.9007 3.2214 3.097 3.0215 3.66%
Price Multiplier on Financial Quarter End Date
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 -
Price 2.30 1.93 2.35 2.55 2.15 2.26 3.10 -
P/RPS 1.77 2.06 2.63 3.28 2.39 2.25 3.09 -8.86%
P/EPS 38.59 41.11 44.13 43.82 65.64 48.92 80.31 -11.49%
EY 2.59 2.43 2.27 2.28 1.52 2.04 1.25 12.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.55 0.78 0.85 0.67 0.73 1.03 -8.35%
Price Multiplier on Announcement Date
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 30/09/14 27/09/13 26/09/12 22/09/11 30/09/10 30/09/09 30/09/08 -
Price 2.24 1.95 2.45 2.05 2.26 2.02 2.15 -
P/RPS 1.73 2.08 2.74 2.63 2.52 2.01 2.14 -3.48%
P/EPS 37.58 41.53 46.01 35.23 69.00 43.72 55.70 -6.34%
EY 2.66 2.41 2.17 2.84 1.45 2.29 1.80 6.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.55 0.82 0.68 0.70 0.65 0.71 -2.76%

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