[SUBUR] QoQ 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- 2129.02%

YoY- 64.71%

Quarter Report

SUBUR's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Quarter Result
Revenue	184,255	162,419	189,371	156,696	114,240	138,085	189,673	-1.90%
YoY %	13.44%	-14.23%	20.85%	37.16%	-17.27%	-27.20%	-	-
Horiz. %	97.14%	85.63%	99.84%	82.61%	60.23%	72.80%	100.00%	-
PBT	8,320	10,134	10,883	5,775	101	8,561	10,714	-15.47%
YoY %	-17.90%	-6.88%	88.45%	5,617.82%	-98.82%	-20.10%	-	-
Horiz. %	77.66%	94.59%	101.58%	53.90%	0.94%	79.90%	100.00%	-
Tax	-1,994	-3,062	-2,171	-91	154	-5,379	-3,424	-30.19%
YoY %	34.88%	-41.04%	-2,285.71%	-159.09%	102.86%	-57.10%	-	-
Horiz. %	58.24%	89.43%	63.41%	2.66%	-4.50%	157.10%	100.00%	-
NP	6,326	7,072	8,712	5,684	255	3,182	7,290	-8.99%
YoY %	-10.55%	-18.82%	53.27%	2,129.02%	-91.99%	-56.35%	-	-
Horiz. %	86.78%	97.01%	119.51%	77.97%	3.50%	43.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,326	7,072	8,712	5,684	255	3,182	7,290	-8.99%
YoY %	-10.55%	-18.82%	53.27%	2,129.02%	-91.99%	-56.35%	-	-
Horiz. %	86.78%	97.01%	119.51%	77.97%	3.50%	43.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.97%	30.22%	19.95%	1.58%	-152.48%	62.83%	31.96%	-
YoY %	-20.68%	51.48%	1,162.66%	101.04%	-342.69%	96.59%	-	-
Horiz. %	75.00%	94.56%	62.42%	4.94%	-477.10%	196.59%	100.00%	-
Total Cost	177,929	155,347	180,659	151,012	113,985	134,903	182,383	-1.63%
YoY %	14.54%	-14.01%	19.63%	32.48%	-15.51%	-26.03%	-	-
Horiz. %	97.56%	85.18%	99.05%	82.80%	62.50%	73.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	589,297	590,276	582,685	574,065	594,346	573,896	568,468	2.42%
YoY %	-0.17%	1.30%	1.50%	-3.41%	3.56%	0.95%	-	-
Horiz. %	103.66%	103.84%	102.50%	100.98%	104.55%	100.95%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Equity
Net Worth	589,297	590,276	582,685	574,065	594,346	573,896	568,468	2.42%
YoY %	-0.17%	1.30%	1.50%	-3.41%	3.56%	0.95%	-	-
Horiz. %	103.66%	103.84%	102.50%	100.98%	104.55%	100.95%	100.00%	-
NOSH	188,273	188,586	188,571	188,837	196,153	189,404	188,860	-0.20%
YoY %	-0.17%	0.01%	-0.14%	-3.73%	3.56%	0.29%	-	-
Horiz. %	99.69%	99.85%	99.85%	99.99%	103.86%	100.29%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Ratio Analysis
NP Margin	3.43%	4.35%	4.60%	3.63%	0.22%	2.30%	3.84%	-
YoY %	-21.15%	-5.43%	26.72%	1,550.00%	-90.43%	-40.10%	-	-
Horiz. %	89.32%	113.28%	119.79%	94.53%	5.73%	59.90%	100.00%	-
ROE	1.07%	1.20%	1.50%	0.99%	0.04%	0.55%	1.28%	-
YoY %	-10.83%	-20.00%	51.52%	2,375.00%	-92.73%	-57.03%	-	-
Horiz. %	83.59%	93.75%	117.19%	77.34%	3.12%	42.97%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Per Share
RPS	97.87	86.12	100.42	82.98	58.24	72.90	100.43	-1.70%
YoY %	13.64%	-14.24%	21.02%	42.48%	-20.11%	-27.41%	-	-
Horiz. %	97.45%	85.75%	99.99%	82.62%	57.99%	72.59%	100.00%	-
EPS	3.36	3.75	4.62	3.01	0.13	1.68	3.86	-8.81%
YoY %	-10.40%	-18.83%	53.49%	2,215.38%	-92.26%	-56.48%	-	-
Horiz. %	87.05%	97.15%	119.69%	77.98%	3.37%	43.52%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	3.13	3.13	3.09	3.04	3.03	3.03	3.01	2.63%
YoY %	0.00%	1.29%	1.64%	0.33%	0.00%	0.66%	-	-
Horiz. %	103.99%	103.99%	102.66%	101.00%	100.66%	100.66%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Adjusted Per Share Value based on latest NOSH - 188,837
RPS	88.16	77.71	90.61	74.97	54.66	66.07	90.75	-1.90%
YoY %	13.45%	-14.24%	20.86%	37.16%	-17.27%	-27.20%	-	-
Horiz. %	97.15%	85.63%	99.85%	82.61%	60.23%	72.80%	100.00%	-
EPS	3.03	3.38	4.17	2.72	0.12	1.52	3.49	-8.96%
YoY %	-10.36%	-18.94%	53.31%	2,166.67%	-92.11%	-56.45%	-	-
Horiz. %	86.82%	96.85%	119.48%	77.94%	3.44%	43.55%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.8196	2.8243	2.788	2.7467	2.8438	2.7459	2.7199	2.42%
YoY %	-0.17%	1.30%	1.50%	-3.41%	3.57%	0.96%	-	-
Horiz. %	103.67%	103.84%	102.50%	100.99%	104.56%	100.96%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Price Multiplier on Financial Quarter End Date
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	1.94	2.28	2.25	2.06	2.88	2.41	3.09	-26.61%
YoY %	-14.91%	1.33%	9.22%	-28.47%	19.50%	-22.01%	-	-
Horiz. %	62.78%	73.79%	72.82%	66.67%	93.20%	77.99%	100.00%	-
P/EPS	56.55	52.27	48.92	56.81	1,292.31	104.76	80.31	-20.80%
YoY %	8.19%	6.85%	-13.89%	-95.60%	1,133.59%	30.44%	-	-
Horiz. %	70.41%	65.09%	60.91%	70.74%	1,609.15%	130.44%	100.00%	-
EY	1.77	1.91	2.04	1.76	0.08	0.95	1.25	26.01%
YoY %	-7.33%	-6.37%	15.91%	2,100.00%	-91.58%	-24.00%	-	-
Horiz. %	141.60%	152.80%	163.20%	140.80%	6.40%	76.00%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.61	0.63	0.73	0.56	0.55	0.58	1.03	-29.41%
YoY %	-3.17%	-13.70%	30.36%	1.82%	-5.17%	-43.69%	-	-
Horiz. %	59.22%	61.17%	70.87%	54.37%	53.40%	56.31%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Price Multiplier on Announcement Date
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	1.97	2.29	2.01	2.37	2.97	2.32	2.14	-5.35%
YoY %	-13.97%	13.93%	-15.19%	-20.20%	28.02%	8.41%	-	-
Horiz. %	92.06%	107.01%	93.93%	110.75%	138.79%	108.41%	100.00%	-
P/EPS	57.44	52.53	43.72	65.45	1,330.77	100.60	55.70	2.06%
YoY %	9.35%	20.15%	-33.20%	-95.08%	1,222.83%	80.61%	-	-
Horiz. %	103.12%	94.31%	78.49%	117.50%	2,389.17%	180.61%	100.00%	-
EY	1.74	1.90	2.29	1.53	0.08	0.99	1.80	-2.22%
YoY %	-8.42%	-17.03%	49.67%	1,812.50%	-91.92%	-45.00%	-	-
Horiz. %	96.67%	105.56%	127.22%	85.00%	4.44%	55.00%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.62	0.63	0.65	0.65	0.57	0.56	0.71	-8.61%
YoY %	-1.59%	-3.08%	0.00%	14.04%	1.79%	-21.13%	-	-
Horiz. %	87.32%	88.73%	91.55%	91.55%	80.28%	78.87%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos