[SUBUR] QoQ Cumulative Quarter Result on 30-Apr-2010 [#3]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
25-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
30-Apr-2010 [#3]
Profit Trend
QoQ- 77.91%
YoY- 161.33%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Cumulative Result
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Revenue 341,559 158,263 679,853 510,797 346,674 162,419 598,392 -31.11%
PBT 21,200 13,668 46,332 30,820 18,455 10,134 25,320 -11.13%
Tax -5,765 -3,664 -16,331 -6,984 -5,057 -3,062 -7,487 -15.95%
NP 15,435 10,004 30,001 23,836 13,398 7,072 17,833 -9.15%
-
NP to SH 15,435 10,004 30,001 23,836 13,398 7,072 17,833 -9.15%
-
Tax Rate 27.19% 26.81% 35.25% 22.66% 27.40% 30.22% 29.57% -
Total Cost 326,124 148,259 649,852 486,961 333,276 155,347 580,559 -31.84%
-
Net Worth 609,870 611,146 606,218 600,606 588,985 590,276 583,110 3.02%
Dividend
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Net Worth 609,870 611,146 606,218 600,606 588,985 590,276 583,110 3.02%
NOSH 188,231 188,045 188,266 188,278 188,174 188,586 188,708 -0.16%
Ratio Analysis
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
NP Margin 4.52% 6.32% 4.41% 4.67% 3.86% 4.35% 2.98% -
ROE 2.53% 1.64% 4.95% 3.97% 2.27% 1.20% 3.06% -
Per Share
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 181.46 84.16 361.11 271.30 184.23 86.12 317.10 -31.00%
EPS 8.20 5.32 15.94 12.66 7.12 3.75 9.45 -9.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.24 3.25 3.22 3.19 3.13 3.13 3.09 3.20%
Adjusted Per Share Value based on latest NOSH - 188,072
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 163.43 75.72 325.29 244.40 165.87 77.71 286.31 -31.11%
EPS 7.39 4.79 14.35 11.40 6.41 3.38 8.53 -9.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.918 2.9241 2.9006 2.8737 2.8181 2.8243 2.79 3.02%
Price Multiplier on Financial Quarter End Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 -
Price 2.25 2.20 2.15 2.19 1.90 1.96 2.26 -
P/RPS 1.24 2.61 0.60 0.81 1.03 2.28 0.71 44.87%
P/EPS 27.44 41.35 13.49 17.30 26.69 52.27 23.92 9.55%
EY 3.64 2.42 7.41 5.78 3.75 1.91 4.18 -8.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.68 0.67 0.69 0.61 0.63 0.73 -3.67%
Price Multiplier on Announcement Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 23/03/11 21/12/10 30/09/10 25/06/10 19/03/10 30/12/09 30/09/09 -
Price 2.87 2.28 2.26 2.03 1.93 1.97 2.02 -
P/RPS 1.58 2.71 0.63 0.75 1.05 2.29 0.64 82.36%
P/EPS 35.00 42.86 14.18 16.03 27.11 52.53 21.38 38.77%
EY 2.86 2.33 7.05 6.24 3.69 1.90 4.68 -27.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.70 0.70 0.64 0.62 0.63 0.65 23.23%

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