[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
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Quarter Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 184,255 162,419 189,371 156,696 114,240 138,085 189,673 -1.90%
PBT 8,320 10,134 10,883 5,775 101 8,561 10,714 -15.47%
Tax -1,994 -3,062 -2,171 -91 154 -5,379 -3,424 -30.19%
NP 6,326 7,072 8,712 5,684 255 3,182 7,290 -8.99%
-
NP to SH 6,326 7,072 8,712 5,684 255 3,182 7,290 -8.99%
-
Tax Rate 23.97% 30.22% 19.95% 1.58% -152.48% 62.83% 31.96% -
Total Cost 177,929 155,347 180,659 151,012 113,985 134,903 182,383 -1.63%
-
Net Worth 589,297 590,276 582,685 574,065 594,346 573,896 568,468 2.42%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Net Worth 589,297 590,276 582,685 574,065 594,346 573,896 568,468 2.42%
NOSH 188,273 188,586 188,571 188,837 196,153 189,404 188,860 -0.20%
Ratio Analysis
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
NP Margin 3.43% 4.35% 4.60% 3.63% 0.22% 2.30% 3.84% -
ROE 1.07% 1.20% 1.50% 0.99% 0.04% 0.55% 1.28% -
Per Share
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 97.87 86.12 100.42 82.98 58.24 72.90 100.43 -1.70%
EPS 3.36 3.75 4.62 3.01 0.13 1.68 3.86 -8.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.13 3.13 3.09 3.04 3.03 3.03 3.01 2.63%
Adjusted Per Share Value based on latest NOSH - 188,837
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 97.93 86.33 100.65 83.29 60.72 73.39 100.81 -1.90%
EPS 3.36 3.76 4.63 3.02 0.14 1.69 3.87 -8.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1322 3.1374 3.097 3.0512 3.159 3.0503 3.0215 2.42%
Price Multiplier on Financial Quarter End Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
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%
P/EPS 56.55 52.27 48.92 56.81 1,292.31 104.76 80.31 -20.80%
EY 1.77 1.91 2.04 1.76 0.08 0.95 1.25 26.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.63 0.73 0.56 0.55 0.58 1.03 -29.41%
Price Multiplier on Announcement Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
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%
P/EPS 57.44 52.53 43.72 65.45 1,330.77 100.60 55.70 2.06%
EY 1.74 1.90 2.29 1.53 0.08 0.99 1.80 -2.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.63 0.65 0.65 0.57 0.56 0.71 -8.61%

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