[SUBUR] QoQ TTM Result on 31-Oct-2008 [#1]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
30-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Oct-2008 [#1]
Profit Trend
QoQ- -26.54%
YoY- -63.06%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
TTM Result
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Revenue 598,392 598,694 559,189 589,840 611,935 573,528 565,017 3.90%
PBT 25,320 25,151 21,361 26,097 29,945 36,595 50,377 -36.81%
Tax -7,487 -8,740 -7,183 -7,910 -5,185 -5,779 -11,104 -23.12%
NP 17,833 16,411 14,178 18,187 24,760 30,816 39,273 -40.95%
-
NP to SH 17,833 16,413 14,180 18,189 24,762 30,816 39,273 -40.95%
-
Tax Rate 29.57% 34.75% 33.63% 30.31% 17.32% 15.79% 22.04% -
Total Cost 580,559 582,283 545,011 571,653 587,175 542,712 525,744 6.84%
-
Net Worth 582,685 574,065 594,346 573,896 568,468 551,046 539,746 5.24%
Dividend
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Net Worth 582,685 574,065 594,346 573,896 568,468 551,046 539,746 5.24%
NOSH 188,571 188,837 196,153 189,404 188,860 185,537 179,915 3.18%
Ratio Analysis
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
NP Margin 2.98% 2.74% 2.54% 3.08% 4.05% 5.37% 6.95% -
ROE 3.06% 2.86% 2.39% 3.17% 4.36% 5.59% 7.28% -
Per Share
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 317.33 317.04 285.08 311.42 324.01 309.12 314.05 0.69%
EPS 9.46 8.69 7.23 9.60 13.11 16.61 21.83 -42.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.09 3.04 3.03 3.03 3.01 2.97 3.00 1.99%
Adjusted Per Share Value based on latest NOSH - 189,404
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 286.31 286.46 267.55 282.22 292.79 274.42 270.34 3.90%
EPS 8.53 7.85 6.78 8.70 11.85 14.74 18.79 -40.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.788 2.7467 2.8438 2.7459 2.7199 2.6366 2.5825 5.24%
Price Multiplier on Financial Quarter End Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 -
Price 2.26 1.71 1.68 1.76 3.10 3.16 3.40 -
P/RPS 0.71 0.54 0.59 0.57 0.96 1.02 1.08 -24.41%
P/EPS 23.90 19.67 23.24 18.33 23.64 19.03 15.58 33.04%
EY 4.18 5.08 4.30 5.46 4.23 5.26 6.42 -24.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.56 0.55 0.58 1.03 1.06 1.13 -25.28%
Price Multiplier on Announcement Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 30/09/09 29/06/09 30/03/09 30/12/08 30/09/08 25/06/08 26/03/08 -
Price 2.02 1.97 1.73 1.69 2.15 3.16 3.24 -
P/RPS 0.64 0.62 0.61 0.54 0.66 1.02 1.03 -27.20%
P/EPS 21.36 22.67 23.93 17.60 16.40 19.03 14.84 27.50%
EY 4.68 4.41 4.18 5.68 6.10 5.26 6.74 -21.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.65 0.57 0.56 0.71 1.06 1.08 -28.73%

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