[SUBUR] QoQ Quarter Result on 31-Oct-2010 [#1]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
21-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
31-Oct-2010 [#1]
Profit Trend
QoQ- 62.27%
YoY- 41.46%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Quarter Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 141,622 144,663 183,296 158,263 169,056 164,123 184,255 -16.13%
PBT 16,657 10,279 7,532 13,668 15,512 12,365 8,320 59.05%
Tax -6,070 -1,876 -2,101 -3,664 -9,347 -1,927 -1,994 110.47%
NP 10,587 8,403 5,431 10,004 6,165 10,438 6,326 41.09%
-
NP to SH 10,587 8,403 5,431 10,004 6,165 10,438 6,326 41.09%
-
Tax Rate 36.44% 18.25% 27.89% 26.81% 60.26% 15.58% 23.97% -
Total Cost 131,035 136,260 177,865 148,259 162,891 153,685 177,929 -18.49%
-
Net Worth 545,750 598,395 608,873 611,146 606,077 599,949 589,297 -5.00%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 545,750 598,395 608,873 611,146 606,077 599,949 589,297 -5.00%
NOSH 181,916 181,883 187,923 188,045 188,222 188,072 188,273 -2.26%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin 7.48% 5.81% 2.96% 6.32% 3.65% 6.36% 3.43% -
ROE 1.94% 1.40% 0.89% 1.64% 1.02% 1.74% 1.07% -
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 77.85 79.54 97.54 84.16 89.82 87.27 97.87 -14.18%
EPS 5.82 4.62 2.89 5.32 3.28 5.55 3.36 44.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 3.29 3.24 3.25 3.22 3.19 3.13 -2.79%
Adjusted Per Share Value based on latest NOSH - 188,045
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 67.76 69.22 87.70 75.72 80.89 78.53 88.16 -16.13%
EPS 5.07 4.02 2.60 4.79 2.95 4.99 3.03 41.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6112 2.8631 2.9133 2.9241 2.8999 2.8706 2.8196 -5.00%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 2.55 3.01 2.25 2.20 2.15 2.19 1.90 -
P/RPS 3.28 3.78 2.31 2.61 2.39 2.51 1.94 42.05%
P/EPS 43.82 65.15 77.85 41.35 65.64 39.46 56.55 -15.67%
EY 2.28 1.53 1.28 2.42 1.52 2.53 1.77 18.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.91 0.69 0.68 0.67 0.69 0.61 24.83%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 22/09/11 24/06/11 23/03/11 21/12/10 30/09/10 25/06/10 19/03/10 -
Price 2.05 2.79 2.87 2.28 2.26 2.03 1.93 -
P/RPS 2.63 3.51 2.94 2.71 2.52 2.33 1.97 21.30%
P/EPS 35.23 60.39 99.31 42.86 69.00 36.58 57.44 -27.87%
EY 2.84 1.66 1.01 2.33 1.45 2.73 1.74 38.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.85 0.89 0.70 0.70 0.64 0.62 6.36%

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