[SUBUR] YoY Annualized Quarter Result on 30-Apr-2009 [#3]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
29-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
30-Apr-2009 [#3]
Profit Trend
QoQ- 76.92%
YoY- -47.79%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Revenue 663,733 648,296 681,062 545,361 563,016 532,798 512,209 4.40%
PBT 43,417 41,973 41,093 19,249 25,641 94,977 99,356 -12.87%
Tax -10,998 -10,189 -9,312 -7,088 -2,348 -23,868 -18,974 -8.68%
NP 32,418 31,784 31,781 12,161 23,293 71,109 80,381 -14.03%
-
NP to SH 32,418 31,784 31,781 12,161 23,293 71,109 80,381 -14.03%
-
Tax Rate 25.33% 24.28% 22.66% 36.82% 9.16% 25.13% 19.10% -
Total Cost 631,314 616,512 649,281 533,200 539,722 461,689 431,828 6.52%
-
Net Worth 645,487 618,997 600,606 574,075 540,478 359,987 466,411 5.55%
Dividend
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Div - - - - - - 19,510 -
Div Payout % - - - - - - 24.27% -
Equity
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Net Worth 645,487 618,997 600,606 574,075 540,478 359,987 466,411 5.55%
NOSH 188,188 188,145 188,278 188,840 181,979 179,993 182,906 0.47%
Ratio Analysis
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
NP Margin 4.88% 4.90% 4.67% 2.23% 4.14% 13.35% 15.69% -
ROE 5.02% 5.13% 5.29% 2.12% 4.31% 19.75% 17.23% -
Per Share
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 352.70 344.57 361.73 288.79 309.38 296.01 280.04 3.91%
EPS 17.23 16.89 16.88 6.44 12.80 39.51 43.95 -14.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.67 -
NAPS 3.43 3.29 3.19 3.04 2.97 2.00 2.55 5.06%
Adjusted Per Share Value based on latest NOSH - 188,837
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 317.58 310.19 325.87 260.94 269.39 254.93 245.08 4.40%
EPS 15.51 15.21 15.21 5.82 11.15 34.02 38.46 -14.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 9.33 -
NAPS 3.0885 2.9617 2.8737 2.7468 2.586 1.7224 2.2316 5.56%
Price Multiplier on Financial Quarter End Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 -
Price 2.65 3.01 2.19 1.71 3.16 5.35 3.32 -
P/RPS 0.75 0.87 0.61 0.59 1.02 1.81 1.19 -7.39%
P/EPS 15.38 17.82 12.97 26.55 24.69 13.54 7.55 12.57%
EY 6.50 5.61 7.71 3.77 4.05 7.38 13.24 -11.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.21 -
P/NAPS 0.77 0.91 0.69 0.56 1.06 2.68 1.30 -8.35%
Price Multiplier on Announcement Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 22/06/12 24/06/11 25/06/10 29/06/09 25/06/08 27/06/07 26/06/06 -
Price 2.45 2.79 2.03 1.97 3.16 5.20 3.22 -
P/RPS 0.69 0.81 0.56 0.68 1.02 1.76 1.15 -8.15%
P/EPS 14.22 16.52 12.03 30.59 24.69 13.16 7.33 11.66%
EY 7.03 6.05 8.32 3.27 4.05 7.60 13.65 -10.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.31 -
P/NAPS 0.71 0.85 0.64 0.65 1.06 2.60 1.26 -9.10%

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