[SUBUR] QoQ Quarter Result on 31-Oct-2009 [#1]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
30-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Oct-2009 [#1]
Profit Trend
QoQ- -18.82%
YoY- 122.25%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Quarter Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 169,056 164,123 184,255 162,419 189,371 156,696 114,240 29.95%
PBT 15,512 12,365 8,320 10,134 10,883 5,775 101 2794.46%
Tax -9,347 -1,927 -1,994 -3,062 -2,171 -91 154 -
NP 6,165 10,438 6,326 7,072 8,712 5,684 255 740.99%
-
NP to SH 6,165 10,438 6,326 7,072 8,712 5,684 255 740.99%
-
Tax Rate 60.26% 15.58% 23.97% 30.22% 19.95% 1.58% -152.48% -
Total Cost 162,891 153,685 177,929 155,347 180,659 151,012 113,985 26.95%
-
Net Worth 606,077 599,949 589,297 590,276 582,685 574,065 594,346 1.31%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 606,077 599,949 589,297 590,276 582,685 574,065 594,346 1.31%
NOSH 188,222 188,072 188,273 188,586 188,571 188,837 196,153 -2.72%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 3.65% 6.36% 3.43% 4.35% 4.60% 3.63% 0.22% -
ROE 1.02% 1.74% 1.07% 1.20% 1.50% 0.99% 0.04% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 89.82 87.27 97.87 86.12 100.42 82.98 58.24 33.59%
EPS 3.28 5.55 3.36 3.75 4.62 3.01 0.13 765.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.22 3.19 3.13 3.13 3.09 3.04 3.03 4.14%
Adjusted Per Share Value based on latest NOSH - 188,586
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 80.89 78.53 88.16 77.71 90.61 74.97 54.66 29.95%
EPS 2.95 4.99 3.03 3.38 4.17 2.72 0.12 750.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8999 2.8706 2.8196 2.8243 2.788 2.7467 2.8438 1.31%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 2.15 2.19 1.90 1.96 2.26 1.71 1.68 -
P/RPS 2.39 2.51 1.94 2.28 2.25 2.06 2.88 -11.72%
P/EPS 65.64 39.46 56.55 52.27 48.92 56.81 1,292.31 -86.35%
EY 1.52 2.53 1.77 1.91 2.04 1.76 0.08 615.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.69 0.61 0.63 0.73 0.56 0.55 14.10%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/09/10 25/06/10 19/03/10 30/12/09 30/09/09 29/06/09 30/03/09 -
Price 2.26 2.03 1.93 1.97 2.02 1.97 1.73 -
P/RPS 2.52 2.33 1.97 2.29 2.01 2.37 2.97 -10.40%
P/EPS 69.00 36.58 57.44 52.53 43.72 65.45 1,330.77 -86.17%
EY 1.45 2.73 1.74 1.90 2.29 1.53 0.08 593.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.64 0.62 0.63 0.65 0.65 0.57 14.72%

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