[SUBUR] QoQ TTM Result on 31-Jul-2010 [#4]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
30-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Jul-2010 [#4]
Profit Trend
QoQ- -7.83%
YoY- 68.23%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
TTM Result
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Revenue 655,278 674,738 675,697 679,853 700,168 692,741 622,726 3.46%
PBT 46,991 49,077 49,865 46,331 41,702 35,112 26,893 45.22%
Tax -16,988 -17,039 -16,932 -16,330 -9,154 -7,318 -5,170 121.50%
NP 30,003 32,038 32,933 30,001 32,548 27,794 21,723 24.09%
-
NP to SH 30,003 32,038 32,933 30,001 32,548 27,794 21,723 24.09%
-
Tax Rate 36.15% 34.72% 33.96% 35.25% 21.95% 20.84% 19.22% -
Total Cost 625,275 642,700 642,764 649,852 667,620 664,947 601,003 2.68%
-
Net Worth 598,395 608,873 611,146 606,077 599,949 589,297 590,276 0.91%
Dividend
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Net Worth 598,395 608,873 611,146 606,077 599,949 589,297 590,276 0.91%
NOSH 181,883 187,923 188,045 188,222 188,072 188,273 188,586 -2.39%
Ratio Analysis
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
NP Margin 4.58% 4.75% 4.87% 4.41% 4.65% 4.01% 3.49% -
ROE 5.01% 5.26% 5.39% 4.95% 5.43% 4.72% 3.68% -
Per Share
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 360.27 359.05 359.33 361.20 372.29 367.94 330.21 5.99%
EPS 16.50 17.05 17.51 15.94 17.31 14.76 11.52 27.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.29 3.24 3.25 3.22 3.19 3.13 3.13 3.38%
Adjusted Per Share Value based on latest NOSH - 188,222
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 313.53 322.84 323.30 325.29 335.01 331.46 297.96 3.46%
EPS 14.36 15.33 15.76 14.35 15.57 13.30 10.39 24.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8631 2.9133 2.9241 2.8999 2.8706 2.8196 2.8243 0.91%
Price Multiplier on Financial Quarter End Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 -
Price 3.01 2.25 2.20 2.15 2.19 1.90 1.96 -
P/RPS 0.84 0.63 0.61 0.60 0.59 0.52 0.59 26.63%
P/EPS 18.25 13.20 12.56 13.49 12.65 12.87 17.02 4.77%
EY 5.48 7.58 7.96 7.41 7.90 7.77 5.88 -4.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.69 0.68 0.67 0.69 0.61 0.63 27.86%
Price Multiplier on Announcement Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 24/06/11 23/03/11 21/12/10 30/09/10 25/06/10 19/03/10 30/12/09 -
Price 2.79 2.87 2.28 2.26 2.03 1.93 1.97 -
P/RPS 0.77 0.80 0.63 0.63 0.55 0.52 0.60 18.14%
P/EPS 16.91 16.83 13.02 14.18 11.73 13.07 17.10 -0.74%
EY 5.91 5.94 7.68 7.05 8.53 7.65 5.85 0.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.89 0.70 0.70 0.64 0.62 0.63 22.16%

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