[SUBUR] QoQ Quarter Result on 31-Jan-2010 [#2]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
19-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Jan-2010 [#2]
Profit Trend
QoQ- -10.55%
YoY- 2380.78%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Quarter Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 158,263 169,056 164,123 184,255 162,419 189,371 156,696 0.66%
PBT 13,668 15,512 12,365 8,320 10,134 10,883 5,775 77.31%
Tax -3,664 -9,347 -1,927 -1,994 -3,062 -2,171 -91 1066.86%
NP 10,004 6,165 10,438 6,326 7,072 8,712 5,684 45.62%
-
NP to SH 10,004 6,165 10,438 6,326 7,072 8,712 5,684 45.62%
-
Tax Rate 26.81% 60.26% 15.58% 23.97% 30.22% 19.95% 1.58% -
Total Cost 148,259 162,891 153,685 177,929 155,347 180,659 151,012 -1.21%
-
Net Worth 611,146 606,077 599,949 589,297 590,276 582,685 574,065 4.24%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 611,146 606,077 599,949 589,297 590,276 582,685 574,065 4.24%
NOSH 188,045 188,222 188,072 188,273 188,586 188,571 188,837 -0.27%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin 6.32% 3.65% 6.36% 3.43% 4.35% 4.60% 3.63% -
ROE 1.64% 1.02% 1.74% 1.07% 1.20% 1.50% 0.99% -
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 84.16 89.82 87.27 97.87 86.12 100.42 82.98 0.94%
EPS 5.32 3.28 5.55 3.36 3.75 4.62 3.01 46.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.25 3.22 3.19 3.13 3.13 3.09 3.04 4.54%
Adjusted Per Share Value based on latest NOSH - 188,273
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 75.72 80.89 78.53 88.16 77.71 90.61 74.97 0.66%
EPS 4.79 2.95 4.99 3.03 3.38 4.17 2.72 45.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9241 2.8999 2.8706 2.8196 2.8243 2.788 2.7467 4.24%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 2.20 2.15 2.19 1.90 1.96 2.26 1.71 -
P/RPS 2.61 2.39 2.51 1.94 2.28 2.25 2.06 17.03%
P/EPS 41.35 65.64 39.46 56.55 52.27 48.92 56.81 -19.03%
EY 2.42 1.52 2.53 1.77 1.91 2.04 1.76 23.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.67 0.69 0.61 0.63 0.73 0.56 13.77%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 21/12/10 30/09/10 25/06/10 19/03/10 30/12/09 30/09/09 29/06/09 -
Price 2.28 2.26 2.03 1.93 1.97 2.02 1.97 -
P/RPS 2.71 2.52 2.33 1.97 2.29 2.01 2.37 9.32%
P/EPS 42.86 69.00 36.58 57.44 52.53 43.72 65.45 -24.53%
EY 2.33 1.45 2.73 1.74 1.90 2.29 1.53 32.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.70 0.64 0.62 0.63 0.65 0.65 5.05%

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