[SUBUR] YoY TTM 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- 14.74%
YoY- 14.75%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
TTM Result
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Revenue 887,116 768,844 665,845 627,844 679,853 598,392 611,935 6.38%
PBT 50,974 20,086 47,145 48,136 46,331 25,320 29,945 9.26%
Tax -12,347 -3,994 -12,805 -13,711 -16,330 -7,487 -5,185 15.55%
NP 38,627 16,092 34,340 34,425 30,001 17,833 24,760 7.68%
-
NP to SH 38,654 16,098 34,340 34,425 30,001 17,833 24,762 7.70%
-
Tax Rate 24.22% 19.88% 27.16% 28.48% 35.25% 29.57% 17.32% -
Total Cost 848,489 752,752 631,505 593,419 649,852 580,559 587,175 6.32%
-
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 4.35% 2.09% 5.16% 5.48% 4.41% 2.98% 4.05% -
ROE 5.48% 2.43% 6.08% 6.31% 4.95% 3.06% 4.36% -
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 471.57 409.10 353.65 345.13 361.20 317.33 324.01 6.45%
EPS 20.55 8.57 18.24 18.92 15.94 9.46 13.11 7.77%
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 471.51 408.65 353.91 333.71 361.35 318.05 325.25 6.38%
EPS 20.55 8.56 18.25 18.30 15.95 9.48 13.16 7.70%
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 0.49 0.47 0.66 0.74 0.60 0.71 0.96 -10.59%
P/EPS 11.19 22.53 12.88 13.48 13.49 23.90 23.64 -11.71%
EY 8.93 4.44 7.76 7.42 7.41 4.18 4.23 13.25%
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 0.48 0.48 0.69 0.59 0.63 0.64 0.66 -5.16%
P/EPS 10.90 22.77 13.43 10.83 14.18 21.36 16.40 -6.57%
EY 9.17 4.39 7.44 9.23 7.05 4.68 6.10 7.02%
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