[SUBUR] YoY TTM Result on 31-Jan-2010 [#2]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
19-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Jan-2010 [#2]
Profit Trend
QoQ- 27.95%
YoY- 96.01%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
TTM Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 764,405 595,174 674,738 692,741 559,189 565,017 547,797 5.70%
PBT 31,726 49,483 49,077 35,112 21,361 50,377 96,101 -16.85%
Tax -9,144 -13,688 -17,039 -7,318 -7,183 -11,104 -24,881 -15.35%
NP 22,582 35,795 32,038 27,794 14,178 39,273 71,220 -17.40%
-
NP to SH 22,582 35,795 32,038 27,794 14,180 39,273 71,220 -17.40%
-
Tax Rate 28.82% 27.66% 34.72% 20.84% 33.63% 22.04% 25.89% -
Total Cost 741,823 559,379 642,700 664,947 545,011 525,744 476,577 7.64%
-
Net Worth 661,472 638,042 608,873 589,297 594,346 539,746 360,094 10.65%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div - - - - - - 14,526 -
Div Payout % - - - - - - 20.40% -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 661,472 638,042 608,873 589,297 594,346 539,746 360,094 10.65%
NOSH 188,453 188,213 187,923 188,273 196,153 179,915 180,047 0.76%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 2.95% 6.01% 4.75% 4.01% 2.54% 6.95% 13.00% -
ROE 3.41% 5.61% 5.26% 4.72% 2.39% 7.28% 19.78% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 405.62 316.22 359.05 367.94 285.08 314.05 304.25 4.90%
EPS 11.98 19.02 17.05 14.76 7.23 21.83 39.56 -18.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 8.00 -
NAPS 3.51 3.39 3.24 3.13 3.03 3.00 2.00 9.81%
Adjusted Per Share Value based on latest NOSH - 188,273
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 365.74 284.77 322.84 331.46 267.55 270.34 262.10 5.70%
EPS 10.80 17.13 15.33 13.30 6.78 18.79 34.08 -17.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.95 -
NAPS 3.1649 3.0528 2.9133 2.8196 2.8438 2.5825 1.7229 10.65%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 1.97 2.43 2.25 1.90 1.68 3.40 4.98 -
P/RPS 0.49 0.77 0.63 0.52 0.59 1.08 1.64 -18.22%
P/EPS 16.44 12.78 13.20 12.87 23.24 15.58 12.59 4.54%
EY 6.08 7.83 7.58 7.77 4.30 6.42 7.94 -4.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.61 -
P/NAPS 0.56 0.72 0.69 0.61 0.55 1.13 2.49 -21.99%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 19/03/13 23/03/12 23/03/11 19/03/10 30/03/09 26/03/08 28/03/07 -
Price 1.82 2.56 2.87 1.93 1.73 3.24 5.00 -
P/RPS 0.45 0.81 0.80 0.52 0.61 1.03 1.64 -19.37%
P/EPS 15.19 13.46 16.83 13.07 23.93 14.84 12.64 3.10%
EY 6.58 7.43 5.94 7.65 4.18 6.74 7.91 -3.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.60 -
P/NAPS 0.52 0.76 0.89 0.62 0.57 1.08 2.50 -23.00%

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