[SUBUR] QoQ Annualized Quarter Result on 31-Oct-2009 [#1]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
30-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Oct-2009 [#1]
Profit Trend
QoQ- 58.63%
YoY- 122.25%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 679,853 681,062 693,348 649,676 598,392 545,361 504,650 22.04%
PBT 46,332 41,093 36,910 40,536 25,320 19,249 17,324 93.02%
Tax -16,331 -9,312 -10,114 -12,248 -7,487 -7,088 -10,450 34.77%
NP 30,001 31,781 26,796 28,288 17,833 12,161 6,874 167.78%
-
NP to SH 30,001 31,781 26,796 28,288 17,833 12,161 6,874 167.78%
-
Tax Rate 35.25% 22.66% 27.40% 30.22% 29.57% 36.82% 60.32% -
Total Cost 649,852 649,281 666,552 621,388 580,559 533,200 497,776 19.50%
-
Net Worth 606,218 600,606 588,985 590,276 583,110 574,075 572,203 3.93%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 606,218 600,606 588,985 590,276 583,110 574,075 572,203 3.93%
NOSH 188,266 188,278 188,174 188,586 188,708 188,840 188,846 -0.20%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 4.41% 4.67% 3.86% 4.35% 2.98% 2.23% 1.36% -
ROE 4.95% 5.29% 4.55% 4.79% 3.06% 2.12% 1.20% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 361.11 361.73 368.46 344.50 317.10 288.79 267.23 22.29%
EPS 15.94 16.88 14.24 15.00 9.45 6.44 3.64 168.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.22 3.19 3.13 3.13 3.09 3.04 3.03 4.14%
Adjusted Per Share Value based on latest NOSH - 188,586
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 325.29 325.87 331.75 310.85 286.31 260.94 241.46 22.04%
EPS 14.35 15.21 12.82 13.53 8.53 5.82 3.29 167.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9006 2.8737 2.8181 2.8243 2.79 2.7468 2.7378 3.93%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 2.15 2.19 1.90 1.96 2.26 1.71 1.68 -
P/RPS 0.60 0.61 0.52 0.57 0.71 0.59 0.63 -3.20%
P/EPS 13.49 12.97 13.34 13.07 23.92 26.55 46.15 -56.05%
EY 7.41 7.71 7.49 7.65 4.18 3.77 2.17 127.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.69 0.61 0.63 0.73 0.56 0.55 14.10%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/09/10 25/06/10 19/03/10 30/12/09 30/09/09 29/06/09 30/03/09 -
Price 2.26 2.03 1.93 1.97 2.02 1.97 1.73 -
P/RPS 0.63 0.56 0.52 0.57 0.64 0.68 0.65 -2.06%
P/EPS 14.18 12.03 13.55 13.13 21.38 30.59 47.53 -55.45%
EY 7.05 8.32 7.38 7.61 4.68 3.27 2.10 124.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.64 0.62 0.63 0.65 0.65 0.57 14.72%

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