[SUBUR] QoQ Cumulative 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- 95.52%
YoY- -28.14%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Cumulative Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 510,797 346,674 162,419 598,392 409,021 252,325 138,085 139.75%
PBT 30,820 18,455 10,134 25,320 14,437 8,662 8,561 135.44%
Tax -6,984 -5,057 -3,062 -7,487 -5,316 -5,225 -5,379 19.07%
NP 23,836 13,398 7,072 17,833 9,121 3,437 3,182 284.25%
-
NP to SH 23,836 13,398 7,072 17,833 9,121 3,437 3,182 284.25%
-
Tax Rate 22.66% 27.40% 30.22% 29.57% 36.82% 60.32% 62.83% -
Total Cost 486,961 333,276 155,347 580,559 399,900 248,888 134,903 135.86%
-
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 3.97% 2.27% 1.20% 3.06% 1.59% 0.60% 0.55% -
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 271.30 184.23 86.12 317.10 216.60 133.61 72.90 140.72%
EPS 12.66 7.12 3.75 9.45 4.83 1.82 1.68 285.79%
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 244.40 165.87 77.71 286.31 195.70 120.73 66.07 139.75%
EPS 11.40 6.41 3.38 8.53 4.36 1.64 1.52 284.57%
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 0.81 1.03 2.28 0.71 0.79 1.26 2.41 -51.75%
P/EPS 17.30 26.69 52.27 23.92 35.40 92.31 104.76 -69.99%
EY 5.78 3.75 1.91 4.18 2.82 1.08 0.95 234.37%
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 0.75 1.05 2.29 0.64 0.91 1.29 2.32 -52.99%
P/EPS 16.03 27.11 52.53 21.38 40.79 95.05 100.60 -70.70%
EY 6.24 3.69 1.90 4.68 2.45 1.05 0.99 242.37%
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