[SUBUR] QoQ TTM 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- 21.81%
YoY- 19.43%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
TTM Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 679,853 700,168 692,741 622,726 598,392 598,694 559,189 13.95%
PBT 46,331 41,702 35,112 26,893 25,320 25,151 21,361 67.79%
Tax -16,330 -9,154 -7,318 -5,170 -7,487 -8,740 -7,183 73.15%
NP 30,001 32,548 27,794 21,723 17,833 16,411 14,178 65.04%
-
NP to SH 30,001 32,548 27,794 21,723 17,833 16,413 14,180 65.03%
-
Tax Rate 35.25% 21.95% 20.84% 19.22% 29.57% 34.75% 33.63% -
Total Cost 649,852 667,620 664,947 601,003 580,559 582,283 545,011 12.48%
-
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 4.41% 4.65% 4.01% 3.49% 2.98% 2.74% 2.54% -
ROE 4.95% 5.43% 4.72% 3.68% 3.06% 2.86% 2.39% -
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 361.20 372.29 367.94 330.21 317.33 317.04 285.08 17.14%
EPS 15.94 17.31 14.76 11.52 9.46 8.69 7.23 69.64%
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 325.29 335.01 331.46 297.96 286.31 286.46 267.55 13.95%
EPS 14.35 15.57 13.30 10.39 8.53 7.85 6.78 65.07%
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 0.60 0.59 0.52 0.59 0.71 0.54 0.59 1.12%
P/EPS 13.49 12.65 12.87 17.02 23.90 19.67 23.24 -30.48%
EY 7.41 7.90 7.77 5.88 4.18 5.08 4.30 43.87%
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 0.63 0.55 0.52 0.60 0.64 0.62 0.61 2.18%
P/EPS 14.18 11.73 13.07 17.10 21.36 22.67 23.93 -29.51%
EY 7.05 8.53 7.65 5.85 4.68 4.41 4.18 41.82%
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