[SUBUR] YoY TTM 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- -2.5%
YoY- 16.33%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
TTM Result
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Revenue 867,241 818,664 761,079 639,423 655,278 700,168 598,694 6.36%
PBT 21,097 45,471 24,730 49,220 46,991 41,702 25,151 -2.88%
Tax -3,956 -9,211 -7,430 -14,319 -16,988 -9,154 -8,740 -12.37%
NP 17,141 36,260 17,300 34,901 30,003 32,548 16,411 0.72%
-
NP to SH 17,168 36,266 17,300 34,901 30,003 32,548 16,413 0.75%
-
Tax Rate 18.75% 20.26% 30.04% 29.09% 36.15% 21.95% 34.75% -
Total Cost 850,100 782,404 743,779 604,522 625,275 667,620 582,283 6.50%
-
Net Worth 684,269 668,019 658,663 645,510 598,395 599,949 574,065 2.96%
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 684,269 668,019 658,663 645,510 598,395 599,949 574,065 2.96%
NOSH 187,986 182,021 188,728 188,195 181,883 188,072 188,837 -0.07%
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 1.98% 4.43% 2.27% 5.46% 4.58% 4.65% 2.74% -
ROE 2.51% 5.43% 2.63% 5.41% 5.01% 5.43% 2.86% -
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 461.33 449.76 403.27 339.77 360.27 372.29 317.04 6.44%
EPS 9.13 19.92 9.17 18.55 16.50 17.31 8.69 0.82%
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 460.95 435.13 404.52 339.86 348.29 372.15 318.21 6.36%
EPS 9.13 19.28 9.20 18.55 15.95 17.30 8.72 0.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.637 3.5506 3.5009 3.431 3.1805 3.1888 3.0512 2.96%
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 0.39 0.50 0.46 0.78 0.84 0.59 0.54 -5.27%
P/EPS 19.93 11.34 20.07 14.29 18.25 12.65 19.67 0.21%
EY 5.02 8.82 4.98 7.00 5.48 7.90 5.08 -0.19%
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 0.37 0.48 0.46 0.72 0.77 0.55 0.62 -8.24%
P/EPS 18.51 10.74 20.18 13.21 16.91 11.73 22.67 -3.32%
EY 5.40 9.31 4.95 7.57 5.91 8.53 4.41 3.43%
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