[SUBUR] YoY TTM 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- 8.65%
YoY- -27.98%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
TTM Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 665,845 627,844 679,853 598,392 611,935 550,865 508,388 4.59%
PBT 47,145 48,136 46,331 25,320 29,945 88,597 93,123 -10.71%
Tax -12,805 -13,711 -16,330 -7,487 -5,185 -21,919 -18,966 -6.33%
NP 34,340 34,425 30,001 17,833 24,760 66,678 74,157 -12.03%
-
NP to SH 34,340 34,425 30,001 17,833 24,762 66,678 74,157 -12.03%
-
Tax Rate 27.16% 28.48% 35.25% 29.57% 17.32% 24.74% 20.37% -
Total Cost 631,505 593,419 649,852 580,559 587,175 484,187 434,231 6.43%
-
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 - - - - - - 14,526 -
Div Payout % - - - - - - 19.59% -
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 5.16% 5.48% 4.41% 2.98% 4.05% 12.10% 14.59% -
ROE 6.08% 6.31% 4.95% 3.06% 4.36% 18.53% 16.16% -
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 353.65 345.13 361.20 317.33 324.01 306.18 282.58 3.80%
EPS 18.24 18.92 15.94 9.46 13.11 37.06 41.22 -12.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 8.07 -
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 353.91 333.71 361.35 318.05 325.25 292.79 270.21 4.59%
EPS 18.25 18.30 15.95 9.48 13.16 35.44 39.42 -12.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 7.72 -
NAPS 3.0021 2.9007 3.2214 3.097 3.0215 1.9126 2.4384 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 0.66 0.74 0.60 0.71 0.96 1.65 1.14 -8.69%
P/EPS 12.88 13.48 13.49 23.90 23.64 13.63 7.81 8.68%
EY 7.76 7.42 7.41 4.18 4.23 7.34 12.80 -7.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.51 -
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 0.69 0.59 0.63 0.64 0.66 1.27 1.32 -10.23%
P/EPS 13.43 10.83 14.18 21.36 16.40 10.52 9.07 6.75%
EY 7.44 9.23 7.05 4.68 6.10 9.50 11.02 -6.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.16 -
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