[SUBUR] QoQ Annualized Quarter Result on 30-Apr-2009 [#3]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
29-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
30-Apr-2009 [#3]
Profit Trend
QoQ- 76.92%
YoY- -47.79%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 693,348 649,676 598,392 545,361 504,650 552,340 603,951 9.61%
PBT 36,910 40,536 25,320 19,249 17,324 34,244 30,019 14.72%
Tax -10,114 -12,248 -7,487 -7,088 -10,450 -21,516 -5,204 55.54%
NP 26,796 28,288 17,833 12,161 6,874 12,728 24,815 5.23%
-
NP to SH 26,796 28,288 17,833 12,161 6,874 12,728 24,817 5.23%
-
Tax Rate 27.40% 30.22% 29.57% 36.82% 60.32% 62.83% 17.34% -
Total Cost 666,552 621,388 580,559 533,200 497,776 539,612 579,136 9.79%
-
Net Worth 588,985 590,276 583,110 574,075 572,203 573,896 568,912 2.33%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Net Worth 588,985 590,276 583,110 574,075 572,203 573,896 568,912 2.33%
NOSH 188,174 188,586 188,708 188,840 188,846 189,404 189,007 -0.29%
Ratio Analysis
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
NP Margin 3.86% 4.35% 2.98% 2.23% 1.36% 2.30% 4.11% -
ROE 4.55% 4.79% 3.06% 2.12% 1.20% 2.22% 4.36% -
Per Share
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 368.46 344.50 317.10 288.79 267.23 291.62 319.54 9.93%
EPS 14.24 15.00 9.45 6.44 3.64 6.72 13.13 5.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.13 3.13 3.09 3.04 3.03 3.03 3.01 2.63%
Adjusted Per Share Value based on latest NOSH - 188,837
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 331.75 310.85 286.31 260.94 241.46 264.28 288.97 9.61%
EPS 12.82 13.53 8.53 5.82 3.29 6.09 11.87 5.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8181 2.8243 2.79 2.7468 2.7378 2.7459 2.7221 2.33%
Price Multiplier on Financial Quarter End Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 -
Price 1.90 1.96 2.26 1.71 1.68 1.76 3.10 -
P/RPS 0.52 0.57 0.71 0.59 0.63 0.60 0.97 -33.93%
P/EPS 13.34 13.07 23.92 26.55 46.15 26.19 23.61 -31.58%
EY 7.49 7.65 4.18 3.77 2.17 3.82 4.24 45.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.63 0.73 0.56 0.55 0.58 1.03 -29.41%
Price Multiplier on Announcement Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 19/03/10 30/12/09 30/09/09 29/06/09 30/03/09 30/12/08 30/09/08 -
Price 1.93 1.97 2.02 1.97 1.73 1.69 2.15 -
P/RPS 0.52 0.57 0.64 0.68 0.65 0.58 0.67 -15.50%
P/EPS 13.55 13.13 21.38 30.59 47.53 25.15 16.37 -11.81%
EY 7.38 7.61 4.68 3.27 2.10 3.98 6.11 13.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.63 0.65 0.65 0.57 0.56 0.71 -8.61%

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