[SUBUR] YoY Quarter Result on 31-Jan-2009 [#2]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
30-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Jan-2009 [#2]
Profit Trend
QoQ- -91.99%
YoY- -94.02%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Quarter Result
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Revenue 157,672 183,296 184,255 114,240 144,891 140,178 133,189 2.85%
PBT 8,141 7,532 8,320 101 4,837 20,201 25,833 -17.49%
Tax -2,137 -2,101 -1,994 154 -573 -5,977 -3,850 -9.34%
NP 6,004 5,431 6,326 255 4,264 14,224 21,983 -19.44%
-
NP to SH 6,004 5,431 6,326 255 4,264 14,224 21,983 -19.44%
-
Tax Rate 26.25% 27.89% 23.97% -152.48% 11.85% 29.59% 14.90% -
Total Cost 151,668 177,865 177,929 113,985 140,627 125,954 111,206 5.30%
-
Net Worth 638,042 608,873 589,297 594,346 557,738 360,094 454,315 5.82%
Dividend
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Div - - - - 5,397 - - -
Div Payout % - - - - 126.58% - - -
Equity
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Net Worth 638,042 608,873 589,297 594,346 557,738 360,094 454,315 5.82%
NOSH 188,213 187,923 188,273 196,153 179,915 180,047 183,191 0.45%
Ratio Analysis
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
NP Margin 3.81% 2.96% 3.43% 0.22% 2.94% 10.15% 16.51% -
ROE 0.94% 0.89% 1.07% 0.04% 0.76% 3.95% 4.84% -
Per Share
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 83.77 97.54 97.87 58.24 80.53 77.86 72.70 2.38%
EPS 3.19 2.89 3.36 0.13 2.37 7.90 12.00 -19.80%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 3.39 3.24 3.13 3.03 3.10 2.00 2.48 5.34%
Adjusted Per Share Value based on latest NOSH - 196,153
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 75.44 87.70 88.16 54.66 69.33 67.07 63.73 2.84%
EPS 2.87 2.60 3.03 0.12 2.04 6.81 10.52 -19.45%
DPS 0.00 0.00 0.00 0.00 2.58 0.00 0.00 -
NAPS 3.0528 2.9133 2.8196 2.8438 2.6686 1.7229 2.1738 5.82%
Price Multiplier on Financial Quarter End Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 31/01/06 -
Price 2.43 2.25 1.90 1.68 3.40 4.98 2.73 -
P/RPS 2.90 2.31 1.94 2.88 4.22 6.40 3.75 -4.19%
P/EPS 76.18 77.85 56.55 1,292.31 143.46 63.04 22.75 22.30%
EY 1.31 1.28 1.77 0.08 0.70 1.59 4.40 -18.27%
DY 0.00 0.00 0.00 0.00 0.88 0.00 0.00 -
P/NAPS 0.72 0.69 0.61 0.55 1.10 2.49 1.10 -6.81%
Price Multiplier on Announcement Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 23/03/12 23/03/11 19/03/10 30/03/09 26/03/08 28/03/07 29/03/06 -
Price 2.56 2.87 1.93 1.73 3.24 5.00 2.75 -
P/RPS 3.06 2.94 1.97 2.97 4.02 6.42 3.78 -3.45%
P/EPS 80.25 99.31 57.44 1,330.77 136.71 63.29 22.92 23.21%
EY 1.25 1.01 1.74 0.08 0.73 1.58 4.36 -18.78%
DY 0.00 0.00 0.00 0.00 0.93 0.00 0.00 -
P/NAPS 0.76 0.89 0.62 0.57 1.05 2.50 1.11 -6.11%

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