[SUBUR] QoQ TTM Result on 30-Apr-2010 [#3]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
25-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
30-Apr-2010 [#3]
Profit Trend
QoQ- 17.1%
YoY- 98.31%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
TTM Result
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Revenue 674,738 675,697 679,853 700,168 692,741 622,726 598,392 8.31%
PBT 49,077 49,865 46,331 41,702 35,112 26,893 25,320 55.26%
Tax -17,039 -16,932 -16,330 -9,154 -7,318 -5,170 -7,487 72.75%
NP 32,038 32,933 30,001 32,548 27,794 21,723 17,833 47.62%
-
NP to SH 32,038 32,933 30,001 32,548 27,794 21,723 17,833 47.62%
-
Tax Rate 34.72% 33.96% 35.25% 21.95% 20.84% 19.22% 29.57% -
Total Cost 642,700 642,764 649,852 667,620 664,947 601,003 580,559 6.99%
-
Net Worth 608,873 611,146 606,077 599,949 589,297 590,276 582,685 2.96%
Dividend
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Net Worth 608,873 611,146 606,077 599,949 589,297 590,276 582,685 2.96%
NOSH 187,923 188,045 188,222 188,072 188,273 188,586 188,571 -0.22%
Ratio Analysis
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
NP Margin 4.75% 4.87% 4.41% 4.65% 4.01% 3.49% 2.98% -
ROE 5.26% 5.39% 4.95% 5.43% 4.72% 3.68% 3.06% -
Per Share
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 359.05 359.33 361.20 372.29 367.94 330.21 317.33 8.55%
EPS 17.05 17.51 15.94 17.31 14.76 11.52 9.46 47.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.24 3.25 3.22 3.19 3.13 3.13 3.09 3.20%
Adjusted Per Share Value based on latest NOSH - 188,072
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 322.84 323.30 325.29 335.01 331.46 297.96 286.31 8.31%
EPS 15.33 15.76 14.35 15.57 13.30 10.39 8.53 47.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9133 2.9241 2.8999 2.8706 2.8196 2.8243 2.788 2.96%
Price Multiplier on Financial Quarter End Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 -
Price 2.25 2.20 2.15 2.19 1.90 1.96 2.26 -
P/RPS 0.63 0.61 0.60 0.59 0.52 0.59 0.71 -7.64%
P/EPS 13.20 12.56 13.49 12.65 12.87 17.02 23.90 -32.61%
EY 7.58 7.96 7.41 7.90 7.77 5.88 4.18 48.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.68 0.67 0.69 0.61 0.63 0.73 -3.67%
Price Multiplier on Announcement Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 23/03/11 21/12/10 30/09/10 25/06/10 19/03/10 30/12/09 30/09/09 -
Price 2.87 2.28 2.26 2.03 1.93 1.97 2.02 -
P/RPS 0.80 0.63 0.63 0.55 0.52 0.60 0.64 15.99%
P/EPS 16.83 13.02 14.18 11.73 13.07 17.10 21.36 -14.65%
EY 5.94 7.68 7.05 8.53 7.65 5.85 4.68 17.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.70 0.70 0.64 0.62 0.63 0.65 23.23%

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