[SUBUR] YoY 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- 2129.02%
YoY- 64.71%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
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 188,912 144,663 164,123 156,696 117,191 108,680 132,647 6.06%
PBT 10,016 10,279 12,365 5,775 1,985 15,767 22,029 -12.29%
Tax -2,507 -1,876 -1,927 -91 1,466 -3,859 -6,104 -13.77%
NP 7,509 8,403 10,438 5,684 3,451 11,908 15,925 -11.76%
-
NP to SH 7,509 8,403 10,438 5,684 3,451 11,908 15,925 -11.76%
-
Tax Rate 25.03% 18.25% 15.58% 1.58% -73.85% 24.48% 27.71% -
Total Cost 181,403 136,260 153,685 151,012 113,740 96,772 116,722 7.61%
-
Net Worth 645,510 598,395 599,949 574,065 551,046 359,778 463,041 5.68%
Dividend
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Div - - - - - - 14,526 -
Div Payout % - - - - - - 91.22% -
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 645,510 598,395 599,949 574,065 551,046 359,778 463,041 5.68%
NOSH 188,195 181,883 188,072 188,837 185,537 179,889 181,584 0.59%
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 3.97% 5.81% 6.36% 3.63% 2.94% 10.96% 12.01% -
ROE 1.16% 1.40% 1.74% 0.99% 0.63% 3.31% 3.44% -
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 100.38 79.54 87.27 82.98 63.16 60.41 73.05 5.43%
EPS 3.99 4.62 5.55 3.01 1.86 6.62 8.77 -12.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 8.00 -
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 90.39 69.22 78.53 74.97 56.07 52.00 63.47 6.06%
EPS 3.59 4.02 4.99 2.72 1.65 5.70 7.62 -11.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.95 -
NAPS 3.0886 2.8631 2.8706 2.7467 2.6366 1.7214 2.2155 5.68%
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 2.64 3.78 2.51 2.06 5.00 8.86 4.54 -8.63%
P/EPS 66.42 65.15 39.46 56.81 169.89 80.82 37.86 9.81%
EY 1.51 1.53 2.53 1.76 0.59 1.24 2.64 -8.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.41 -
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 2.44 3.51 2.33 2.37 5.00 8.61 4.41 -9.38%
P/EPS 61.40 60.39 36.58 65.45 169.89 78.55 36.72 8.93%
EY 1.63 1.66 2.73 1.53 0.59 1.27 2.72 -8.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.48 -
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