[SUBUR] YoY Quarter Result on 31-Jul-2009 [#4]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
30-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Jul-2009 [#4]
Profit Trend
QoQ- 53.27%
YoY- 19.51%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Quarter Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 168,044 141,622 169,056 189,371 189,673 151,266 124,231 5.15%
PBT 14,582 16,657 15,512 10,883 10,714 17,364 18,606 -3.97%
Tax -4,556 -6,070 -9,347 -2,171 -3,424 -4,018 -4,735 -0.63%
NP 10,026 10,587 6,165 8,712 7,290 13,346 13,871 -5.26%
-
NP to SH 10,026 10,587 6,165 8,712 7,290 13,346 13,871 -5.26%
-
Tax Rate 31.24% 36.44% 60.26% 19.95% 31.96% 23.14% 25.45% -
Total Cost 158,018 131,035 162,891 180,659 182,383 137,920 110,360 6.15%
-
Net Worth 564,829 545,750 606,077 582,685 568,468 359,833 458,768 3.52%
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 564,829 545,750 606,077 582,685 568,468 359,833 458,768 3.52%
NOSH 188,276 181,916 188,222 188,571 188,860 179,916 179,909 0.75%
Ratio Analysis
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin 5.97% 7.48% 3.65% 4.60% 3.84% 8.82% 11.17% -
ROE 1.78% 1.94% 1.02% 1.50% 1.28% 3.71% 3.02% -
Per Share
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 89.25 77.85 89.82 100.42 100.43 84.08 69.05 4.36%
EPS 5.33 5.82 3.28 4.62 3.86 7.06 7.71 -5.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 3.00 3.22 3.09 3.01 2.00 2.55 2.74%
Adjusted Per Share Value based on latest NOSH - 188,571
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 80.40 67.76 80.89 90.61 90.75 72.38 59.44 5.15%
EPS 4.80 5.07 2.95 4.17 3.49 6.39 6.64 -5.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7025 2.6112 2.8999 2.788 2.7199 1.7217 2.1951 3.52%
Price Multiplier on Financial Quarter End Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 -
Price 2.35 2.55 2.15 2.26 3.10 5.05 3.22 -
P/RPS 2.63 3.28 2.39 2.25 3.09 6.01 4.66 -9.08%
P/EPS 44.13 43.82 65.64 48.92 80.31 68.08 41.76 0.92%
EY 2.27 2.28 1.52 2.04 1.25 1.47 2.39 -0.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.85 0.67 0.73 1.03 2.53 1.26 -7.67%
Price Multiplier on Announcement Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 26/09/12 22/09/11 30/09/10 30/09/09 30/09/08 28/09/07 27/09/06 -
Price 2.45 2.05 2.26 2.02 2.15 3.90 3.74 -
P/RPS 2.74 2.63 2.52 2.01 2.14 4.64 5.42 -10.73%
P/EPS 46.01 35.23 69.00 43.72 55.70 52.58 48.51 -0.87%
EY 2.17 2.84 1.45 2.29 1.80 1.90 2.06 0.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.68 0.70 0.65 0.71 1.95 1.47 -9.26%

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