[SUBUR] QoQ 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- 53.27%
YoY- 19.51%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Quarter Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 164,123 184,255 162,419 189,371 156,696 114,240 138,085 12.24%
PBT 12,365 8,320 10,134 10,883 5,775 101 8,561 27.86%
Tax -1,927 -1,994 -3,062 -2,171 -91 154 -5,379 -49.65%
NP 10,438 6,326 7,072 8,712 5,684 255 3,182 121.25%
-
NP to SH 10,438 6,326 7,072 8,712 5,684 255 3,182 121.25%
-
Tax Rate 15.58% 23.97% 30.22% 19.95% 1.58% -152.48% 62.83% -
Total Cost 153,685 177,929 155,347 180,659 151,012 113,985 134,903 9.10%
-
Net Worth 599,949 589,297 590,276 582,685 574,065 594,346 573,896 3.01%
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 599,949 589,297 590,276 582,685 574,065 594,346 573,896 3.01%
NOSH 188,072 188,273 188,586 188,571 188,837 196,153 189,404 -0.47%
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 6.36% 3.43% 4.35% 4.60% 3.63% 0.22% 2.30% -
ROE 1.74% 1.07% 1.20% 1.50% 0.99% 0.04% 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 87.27 97.87 86.12 100.42 82.98 58.24 72.90 12.78%
EPS 5.55 3.36 3.75 4.62 3.01 0.13 1.68 122.30%
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 78.53 88.16 77.71 90.61 74.97 54.66 66.07 12.24%
EPS 4.99 3.03 3.38 4.17 2.72 0.12 1.52 121.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8706 2.8196 2.8243 2.788 2.7467 2.8438 2.7459 3.01%
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 2.51 1.94 2.28 2.25 2.06 2.88 2.41 2.75%
P/EPS 39.46 56.55 52.27 48.92 56.81 1,292.31 104.76 -47.93%
EY 2.53 1.77 1.91 2.04 1.76 0.08 0.95 92.47%
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 2.33 1.97 2.29 2.01 2.37 2.97 2.32 0.28%
P/EPS 36.58 57.44 52.53 43.72 65.45 1,330.77 100.60 -49.14%
EY 2.73 1.74 1.90 2.29 1.53 0.08 0.99 97.01%
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