[SUBUR] QoQ Cumulative 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- 165.38%
YoY- -47.79%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Cumulative Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 346,674 162,419 598,392 409,021 252,325 138,085 603,951 -30.86%
PBT 18,455 10,134 25,320 14,437 8,662 8,561 30,019 -27.63%
Tax -5,057 -3,062 -7,487 -5,316 -5,225 -5,379 -5,204 -1.88%
NP 13,398 7,072 17,833 9,121 3,437 3,182 24,815 -33.61%
-
NP to SH 13,398 7,072 17,833 9,121 3,437 3,182 24,817 -33.62%
-
Tax Rate 27.40% 30.22% 29.57% 36.82% 60.32% 62.83% 17.34% -
Total Cost 333,276 155,347 580,559 399,900 248,888 134,903 579,136 -30.74%
-
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 2.27% 1.20% 3.06% 1.59% 0.60% 0.55% 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 184.23 86.12 317.10 216.60 133.61 72.90 319.54 -30.65%
EPS 7.12 3.75 9.45 4.83 1.82 1.68 13.13 -33.42%
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 165.87 77.71 286.31 195.70 120.73 66.07 288.97 -30.86%
EPS 6.41 3.38 8.53 4.36 1.64 1.52 11.87 -33.61%
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 1.03 2.28 0.71 0.79 1.26 2.41 0.97 4.07%
P/EPS 26.69 52.27 23.92 35.40 92.31 104.76 23.61 8.49%
EY 3.75 1.91 4.18 2.82 1.08 0.95 4.24 -7.84%
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 1.05 2.29 0.64 0.91 1.29 2.32 0.67 34.80%
P/EPS 27.11 52.53 21.38 40.79 95.05 100.60 16.37 39.84%
EY 3.69 1.90 4.68 2.45 1.05 0.99 6.11 -28.48%
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