[SUBUR] YoY TTM Result on 31-Oct-2009 [#1]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
30-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Oct-2009 [#1]
Profit Trend
QoQ- 21.81%
YoY- 19.43%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
TTM Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 744,165 620,798 675,697 622,726 589,840 560,304 540,808 5.45%
PBT 37,321 48,874 49,865 26,893 26,097 65,741 101,733 -15.37%
Tax -10,563 -13,652 -16,932 -5,170 -7,910 -16,508 -22,754 -11.99%
NP 26,758 35,222 32,933 21,723 18,187 49,233 78,979 -16.49%
-
NP to SH 26,758 35,222 32,933 21,723 18,189 49,233 78,979 -16.49%
-
Tax Rate 28.30% 27.93% 33.96% 19.22% 30.31% 25.11% 22.37% -
Total Cost 717,407 585,576 642,764 601,003 571,653 511,071 461,829 7.60%
-
Net Worth 658,859 639,780 611,146 590,276 573,896 539,944 360,025 10.58%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div - - - - - - 14,526 -
Div Payout % - - - - - - 18.39% -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 658,859 639,780 611,146 590,276 573,896 539,944 360,025 10.58%
NOSH 188,245 188,170 188,045 188,586 189,404 179,981 180,012 0.74%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 3.60% 5.67% 4.87% 3.49% 3.08% 8.79% 14.60% -
ROE 4.06% 5.51% 5.39% 3.68% 3.17% 9.12% 21.94% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 395.32 329.91 359.33 330.21 311.42 311.31 300.43 4.67%
EPS 14.21 18.72 17.51 11.52 9.60 27.35 43.87 -17.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 8.00 -
NAPS 3.50 3.40 3.25 3.13 3.03 3.00 2.00 9.76%
Adjusted Per Share Value based on latest NOSH - 188,586
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 356.06 297.03 323.30 297.96 282.22 268.09 258.76 5.45%
EPS 12.80 16.85 15.76 10.39 8.70 23.56 37.79 -16.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.95 -
NAPS 3.1524 3.0612 2.9241 2.8243 2.7459 2.5835 1.7226 10.58%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 2.22 2.36 2.20 1.96 1.76 3.70 4.08 -
P/RPS 0.56 0.72 0.61 0.59 0.57 1.19 1.36 -13.73%
P/EPS 15.62 12.61 12.56 17.02 18.33 13.53 9.30 9.01%
EY 6.40 7.93 7.96 5.88 5.46 7.39 10.75 -8.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.96 -
P/NAPS 0.63 0.69 0.68 0.63 0.58 1.23 2.04 -17.77%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 20/12/12 21/12/11 21/12/10 30/12/09 30/12/08 28/12/07 21/12/06 -
Price 2.09 2.37 2.28 1.97 1.69 3.50 4.84 -
P/RPS 0.53 0.72 0.63 0.60 0.54 1.12 1.61 -16.89%
P/EPS 14.70 12.66 13.02 17.10 17.60 12.79 11.03 4.89%
EY 6.80 7.90 7.68 5.85 5.68 7.82 9.06 -4.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.65 -
P/NAPS 0.60 0.70 0.70 0.63 0.56 1.17 2.42 -20.72%

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