[SUBUR] YoY Cumulative Quarter 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- -87.18%
YoY- -67.38%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Cumulative Result
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Revenue 151,217 158,263 162,419 138,085 160,180 150,741 118,321 4.17%
PBT 14,406 13,668 10,134 8,561 12,409 35,265 26,655 -9.74%
Tax -3,605 -3,664 -3,062 -5,379 -2,654 -8,065 -4,277 -2.80%
NP 10,801 10,004 7,072 3,182 9,755 27,200 22,378 -11.42%
-
NP to SH 10,801 10,004 7,072 3,182 9,755 27,200 22,378 -11.42%
-
Tax Rate 25.02% 26.81% 30.22% 62.83% 21.39% 22.87% 16.05% -
Total Cost 140,416 148,259 155,347 134,903 150,425 123,541 95,943 6.55%
-
Net Worth 639,780 611,146 590,276 573,896 557,942 360,025 432,114 6.75%
Dividend
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Net Worth 639,780 611,146 590,276 573,896 557,942 360,025 432,114 6.75%
NOSH 188,170 188,045 188,586 189,404 179,981 180,012 183,878 0.38%
Ratio Analysis
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
NP Margin 7.14% 6.32% 4.35% 2.30% 6.09% 18.04% 18.91% -
ROE 1.69% 1.64% 1.20% 0.55% 1.75% 7.56% 5.18% -
Per Share
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 80.36 84.16 86.12 72.90 89.00 83.74 64.35 3.77%
EPS 5.74 5.32 3.75 1.68 5.42 15.11 12.17 -11.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.40 3.25 3.13 3.03 3.10 2.00 2.35 6.34%
Adjusted Per Share Value based on latest NOSH - 189,404
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 72.35 75.72 77.71 66.07 76.64 72.12 56.61 4.17%
EPS 5.17 4.79 3.38 1.52 4.67 13.01 10.71 -11.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0612 2.9241 2.8243 2.7459 2.6696 1.7226 2.0675 6.75%
Price Multiplier on Financial Quarter End Date
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 -
Price 2.36 2.20 1.96 1.76 3.70 4.08 2.70 -
P/RPS 2.94 2.61 2.28 2.41 4.16 4.87 4.20 -5.76%
P/EPS 41.11 41.35 52.27 104.76 68.27 27.00 22.19 10.81%
EY 2.43 2.42 1.91 0.95 1.46 3.70 4.51 -9.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.68 0.63 0.58 1.19 2.04 1.15 -8.15%
Price Multiplier on Announcement Date
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 21/12/11 21/12/10 30/12/09 30/12/08 28/12/07 21/12/06 28/12/05 -
Price 2.37 2.28 1.97 1.69 3.50 4.84 2.70 -
P/RPS 2.95 2.71 2.29 2.32 3.93 5.78 4.20 -5.71%
P/EPS 41.29 42.86 52.53 100.60 64.58 32.03 22.19 10.89%
EY 2.42 2.33 1.90 0.99 1.55 3.12 4.51 -9.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.70 0.63 0.56 1.13 2.42 1.15 -7.93%

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