[SUBUR] QoQ Cumulative Quarter Result on 31-Jul-2008 [#4]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
30-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
31-Jul-2008 [#4]
Profit Trend
QoQ- 42.05%
YoY- -62.78%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Cumulative Result
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Revenue 409,021 252,325 138,085 603,951 422,262 305,071 160,180 86.92%
PBT 14,437 8,662 8,561 30,019 19,231 17,246 12,409 10.62%
Tax -5,316 -5,225 -5,379 -5,204 -1,761 -3,227 -2,654 58.96%
NP 9,121 3,437 3,182 24,815 17,470 14,019 9,755 -4.38%
-
NP to SH 9,121 3,437 3,182 24,817 17,470 14,019 9,755 -4.38%
-
Tax Rate 36.82% 60.32% 62.83% 17.34% 9.16% 18.71% 21.39% -
Total Cost 399,900 248,888 134,903 579,136 404,792 291,052 150,425 92.01%
-
Net Worth 574,075 572,203 573,896 568,912 540,478 557,880 557,942 1.92%
Dividend
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Div - - - - - 5,398 - -
Div Payout % - - - - - 38.51% - -
Equity
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Net Worth 574,075 572,203 573,896 568,912 540,478 557,880 557,942 1.92%
NOSH 188,840 188,846 189,404 189,007 181,979 179,961 179,981 3.25%
Ratio Analysis
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
NP Margin 2.23% 1.36% 2.30% 4.11% 4.14% 4.60% 6.09% -
ROE 1.59% 0.60% 0.55% 4.36% 3.23% 2.51% 1.75% -
Per Share
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 216.60 133.61 72.90 319.54 232.04 169.52 89.00 81.02%
EPS 4.83 1.82 1.68 13.13 9.60 7.79 5.42 -7.40%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 3.04 3.03 3.03 3.01 2.97 3.10 3.10 -1.29%
Adjusted Per Share Value based on latest NOSH - 188,860
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 195.70 120.73 66.07 288.97 202.04 145.97 76.64 86.92%
EPS 4.36 1.64 1.52 11.87 8.36 6.71 4.67 -4.47%
DPS 0.00 0.00 0.00 0.00 0.00 2.58 0.00 -
NAPS 2.7468 2.7378 2.7459 2.7221 2.586 2.6693 2.6696 1.92%
Price Multiplier on Financial Quarter End Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 -
Price 1.71 1.68 1.76 3.10 3.16 3.40 3.70 -
P/RPS 0.79 1.26 2.41 0.97 1.36 2.01 4.16 -66.99%
P/EPS 35.40 92.31 104.76 23.61 32.92 43.65 68.27 -35.48%
EY 2.82 1.08 0.95 4.24 3.04 2.29 1.46 55.15%
DY 0.00 0.00 0.00 0.00 0.00 0.88 0.00 -
P/NAPS 0.56 0.55 0.58 1.03 1.06 1.10 1.19 -39.52%
Price Multiplier on Announcement Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 29/06/09 30/03/09 30/12/08 30/09/08 25/06/08 26/03/08 28/12/07 -
Price 1.97 1.73 1.69 2.15 3.16 3.24 3.50 -
P/RPS 0.91 1.29 2.32 0.67 1.36 1.91 3.93 -62.32%
P/EPS 40.79 95.05 100.60 16.37 32.92 41.59 64.58 -26.40%
EY 2.45 1.05 0.99 6.11 3.04 2.40 1.55 35.73%
DY 0.00 0.00 0.00 0.00 0.00 0.93 0.00 -
P/NAPS 0.65 0.57 0.56 0.71 1.06 1.05 1.13 -30.85%

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