[SUBUR] QoQ Cumulative Quarter Result on 31-Jul-2010 [#4]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
30-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Jul-2010 [#4]
Profit Trend
QoQ- 25.86%
YoY- 68.23%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Cumulative Result
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Revenue 486,222 341,559 158,263 679,853 510,797 346,674 162,419 108.13%
PBT 31,480 21,200 13,668 46,332 30,820 18,455 10,134 113.33%
Tax -7,642 -5,765 -3,664 -16,331 -6,984 -5,057 -3,062 84.30%
NP 23,838 15,435 10,004 30,001 23,836 13,398 7,072 125.31%
-
NP to SH 23,838 15,435 10,004 30,001 23,836 13,398 7,072 125.31%
-
Tax Rate 24.28% 27.19% 26.81% 35.25% 22.66% 27.40% 30.22% -
Total Cost 462,384 326,124 148,259 649,852 486,961 333,276 155,347 107.33%
-
Net Worth 618,997 609,870 611,146 606,218 600,606 588,985 590,276 3.22%
Dividend
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Net Worth 618,997 609,870 611,146 606,218 600,606 588,985 590,276 3.22%
NOSH 188,145 188,231 188,045 188,266 188,278 188,174 188,586 -0.15%
Ratio Analysis
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
NP Margin 4.90% 4.52% 6.32% 4.41% 4.67% 3.86% 4.35% -
ROE 3.85% 2.53% 1.64% 4.95% 3.97% 2.27% 1.20% -
Per Share
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 258.43 181.46 84.16 361.11 271.30 184.23 86.12 108.46%
EPS 12.67 8.20 5.32 15.94 12.66 7.12 3.75 125.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.29 3.24 3.25 3.22 3.19 3.13 3.13 3.38%
Adjusted Per Share Value based on latest NOSH - 188,222
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 232.64 163.43 75.72 325.29 244.40 165.87 77.71 108.13%
EPS 11.41 7.39 4.79 14.35 11.40 6.41 3.38 125.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9617 2.918 2.9241 2.9006 2.8737 2.8181 2.8243 3.22%
Price Multiplier on Financial Quarter End Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 -
Price 3.01 2.25 2.20 2.15 2.19 1.90 1.96 -
P/RPS 1.16 1.24 2.61 0.60 0.81 1.03 2.28 -36.34%
P/EPS 23.76 27.44 41.35 13.49 17.30 26.69 52.27 -40.96%
EY 4.21 3.64 2.42 7.41 5.78 3.75 1.91 69.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.69 0.68 0.67 0.69 0.61 0.63 27.86%
Price Multiplier on Announcement Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 24/06/11 23/03/11 21/12/10 30/09/10 25/06/10 19/03/10 30/12/09 -
Price 2.79 2.87 2.28 2.26 2.03 1.93 1.97 -
P/RPS 1.08 1.58 2.71 0.63 0.75 1.05 2.29 -39.49%
P/EPS 22.02 35.00 42.86 14.18 16.03 27.11 52.53 -44.07%
EY 4.54 2.86 2.33 7.05 6.24 3.69 1.90 79.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.89 0.70 0.70 0.64 0.62 0.63 22.16%

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