[SUBUR] QoQ Annualized Quarter Result on 31-Jul-2009 [#4]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
30-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Jul-2009 [#4]
Profit Trend
QoQ- 46.64%
YoY- -28.14%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 681,062 693,348 649,676 598,392 545,361 504,650 552,340 15.03%
PBT 41,093 36,910 40,536 25,320 19,249 17,324 34,244 12.96%
Tax -9,312 -10,114 -12,248 -7,487 -7,088 -10,450 -21,516 -42.87%
NP 31,781 26,796 28,288 17,833 12,161 6,874 12,728 84.35%
-
NP to SH 31,781 26,796 28,288 17,833 12,161 6,874 12,728 84.35%
-
Tax Rate 22.66% 27.40% 30.22% 29.57% 36.82% 60.32% 62.83% -
Total Cost 649,281 666,552 621,388 580,559 533,200 497,776 539,612 13.16%
-
Net Worth 600,606 588,985 590,276 583,110 574,075 572,203 573,896 3.08%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 600,606 588,985 590,276 583,110 574,075 572,203 573,896 3.08%
NOSH 188,278 188,174 188,586 188,708 188,840 188,846 189,404 -0.39%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin 4.67% 3.86% 4.35% 2.98% 2.23% 1.36% 2.30% -
ROE 5.29% 4.55% 4.79% 3.06% 2.12% 1.20% 2.22% -
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 361.73 368.46 344.50 317.10 288.79 267.23 291.62 15.49%
EPS 16.88 14.24 15.00 9.45 6.44 3.64 6.72 85.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.19 3.13 3.13 3.09 3.04 3.03 3.03 3.49%
Adjusted Per Share Value based on latest NOSH - 188,571
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 325.87 331.75 310.85 286.31 260.94 241.46 264.28 15.03%
EPS 15.21 12.82 13.53 8.53 5.82 3.29 6.09 84.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8737 2.8181 2.8243 2.79 2.7468 2.7378 2.7459 3.08%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 2.19 1.90 1.96 2.26 1.71 1.68 1.76 -
P/RPS 0.61 0.52 0.57 0.71 0.59 0.63 0.60 1.11%
P/EPS 12.97 13.34 13.07 23.92 26.55 46.15 26.19 -37.48%
EY 7.71 7.49 7.65 4.18 3.77 2.17 3.82 59.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.61 0.63 0.73 0.56 0.55 0.58 12.31%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 25/06/10 19/03/10 30/12/09 30/09/09 29/06/09 30/03/09 30/12/08 -
Price 2.03 1.93 1.97 2.02 1.97 1.73 1.69 -
P/RPS 0.56 0.52 0.57 0.64 0.68 0.65 0.58 -2.31%
P/EPS 12.03 13.55 13.13 21.38 30.59 47.53 25.15 -38.92%
EY 8.32 7.38 7.61 4.68 3.27 2.10 3.98 63.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.62 0.63 0.65 0.65 0.57 0.56 9.33%

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