[SUBUR] YoY Annualized Quarter 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- 58.63%
YoY- 122.25%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 918,148 604,868 633,052 649,676 552,340 640,720 602,964 7.25%
PBT 18,328 57,624 54,672 40,536 34,244 49,636 141,060 -28.80%
Tax -5,452 -14,420 -14,656 -12,248 -21,516 -10,616 -32,260 -25.62%
NP 12,876 43,204 40,016 28,288 12,728 39,020 108,800 -29.90%
-
NP to SH 12,876 43,204 40,016 28,288 12,728 39,020 108,800 -29.90%
-
Tax Rate 29.75% 25.02% 26.81% 30.22% 62.83% 21.39% 22.87% -
Total Cost 905,272 561,664 593,036 621,388 539,612 601,700 494,164 10.60%
-
Net Worth 658,859 639,780 611,146 590,276 573,896 557,942 360,025 10.58%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 658,859 639,780 611,146 590,276 573,896 557,942 360,025 10.58%
NOSH 188,245 188,170 188,045 188,586 189,404 179,981 180,012 0.74%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 1.40% 7.14% 6.32% 4.35% 2.30% 6.09% 18.04% -
ROE 1.95% 6.75% 6.55% 4.79% 2.22% 6.99% 30.22% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 487.74 321.45 336.65 344.50 291.62 355.99 334.96 6.45%
EPS 6.84 22.96 21.28 15.00 6.72 21.68 60.44 -30.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.50 3.40 3.25 3.13 3.03 3.10 2.00 9.76%
Adjusted Per Share Value based on latest NOSH - 188,586
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 488.01 321.49 336.48 345.31 293.58 340.55 320.48 7.25%
EPS 6.84 22.96 21.27 15.04 6.77 20.74 57.83 -29.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5019 3.4005 3.2483 3.1374 3.0503 2.9655 1.9136 10.58%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 2.22 2.36 2.20 1.96 1.76 3.70 4.08 -
P/RPS 0.46 0.73 0.65 0.57 0.60 1.04 1.22 -14.99%
P/EPS 32.46 10.28 10.34 13.07 26.19 17.07 6.75 29.88%
EY 3.08 9.73 9.67 7.65 3.82 5.86 14.81 -23.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.69 0.68 0.63 0.58 1.19 2.04 -17.77%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 20/12/12 21/12/11 21/12/10 30/12/09 30/12/08 28/12/07 21/12/06 -
Price 2.09 2.37 2.28 1.97 1.69 3.50 4.84 -
P/RPS 0.43 0.74 0.68 0.57 0.58 0.98 1.44 -18.22%
P/EPS 30.56 10.32 10.71 13.13 25.15 16.14 8.01 24.97%
EY 3.27 9.69 9.33 7.61 3.98 6.19 12.49 -20.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.70 0.70 0.63 0.56 1.13 2.42 -20.72%

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