[SUBUR] QoQ Cumulative Quarter Result on 30-Apr-2009 [#3]

Stock

[SUBUR] SUBUR TIASA HOLDINGS BHD

Announcement Date

29-Jun-2009

Admission Sponsor

Sponsor

Financial Year

31-Jul-2009

Quarter

30-Apr-2009 [#3]

Profit Trend

QoQ- 165.38%

YoY- -47.79%

Quarter Report

SUBUR's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Cumulative Result
Revenue	346,674	162,419	598,392	409,021	252,325	138,085	603,951	-30.86%
YoY %	113.44%	-72.86%	46.30%	62.10%	82.73%	-77.14%	-	-
Horiz. %	57.40%	26.89%	99.08%	67.72%	41.78%	22.86%	100.00%	-
PBT	18,455	10,134	25,320	14,437	8,662	8,561	30,019	-27.63%
YoY %	82.11%	-59.98%	75.38%	66.67%	1.18%	-71.48%	-	-
Horiz. %	61.48%	33.76%	84.35%	48.09%	28.86%	28.52%	100.00%	-
Tax	-5,057	-3,062	-7,487	-5,316	-5,225	-5,379	-5,204	-1.88%
YoY %	-65.15%	59.10%	-40.84%	-1.74%	2.86%	-3.36%	-	-
Horiz. %	97.18%	58.84%	143.87%	102.15%	100.40%	103.36%	100.00%	-
NP	13,398	7,072	17,833	9,121	3,437	3,182	24,815	-33.61%
YoY %	89.45%	-60.34%	95.52%	165.38%	8.01%	-87.18%	-	-
Horiz. %	53.99%	28.50%	71.86%	36.76%	13.85%	12.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,398	7,072	17,833	9,121	3,437	3,182	24,817	-33.62%
YoY %	89.45%	-60.34%	95.52%	165.38%	8.01%	-87.18%	-	-
Horiz. %	53.99%	28.50%	71.86%	36.75%	13.85%	12.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.40%	30.22%	29.57%	36.82%	60.32%	62.83%	17.34%	-
YoY %	-9.33%	2.20%	-19.69%	-38.96%	-3.99%	262.34%	-	-
Horiz. %	158.02%	174.28%	170.53%	212.34%	347.87%	362.34%	100.00%	-
Total Cost	333,276	155,347	580,559	399,900	248,888	134,903	579,136	-30.74%
YoY %	114.54%	-73.24%	45.18%	60.67%	84.49%	-76.71%	-	-
Horiz. %	57.55%	26.82%	100.25%	69.05%	42.98%	23.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	588,985	590,276	583,110	574,075	572,203	573,896	568,912	2.33%
YoY %	-0.22%	1.23%	1.57%	0.33%	-0.30%	0.88%	-	-
Horiz. %	103.53%	103.76%	102.50%	100.91%	100.58%	100.88%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Equity
Net Worth	588,985	590,276	583,110	574,075	572,203	573,896	568,912	2.33%
YoY %	-0.22%	1.23%	1.57%	0.33%	-0.30%	0.88%	-	-
Horiz. %	103.53%	103.76%	102.50%	100.91%	100.58%	100.88%	100.00%	-
NOSH	188,174	188,586	188,708	188,840	188,846	189,404	189,007	-0.29%
YoY %	-0.22%	-0.06%	-0.07%	-0.00%	-0.29%	0.21%	-	-
Horiz. %	99.56%	99.78%	99.84%	99.91%	99.91%	100.21%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Ratio Analysis
NP Margin	3.86%	4.35%	2.98%	2.23%	1.36%	2.30%	4.11%	-
YoY %	-11.26%	45.97%	33.63%	63.97%	-40.87%	-44.04%	-	-
Horiz. %	93.92%	105.84%	72.51%	54.26%	33.09%	55.96%	100.00%	-
ROE	2.27%	1.20%	3.06%	1.59%	0.60%	0.55%	4.36%	-
YoY %	89.17%	-60.78%	92.45%	165.00%	9.09%	-87.39%	-	-
Horiz. %	52.06%	27.52%	70.18%	36.47%	13.76%	12.61%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Per Share
RPS	184.23	86.12	317.10	216.60	133.61	72.90	319.54	-30.65%
YoY %	113.92%	-72.84%	46.40%	62.11%	83.28%	-77.19%	-	-
Horiz. %	57.65%	26.95%	99.24%	67.78%	41.81%	22.81%	100.00%	-
EPS	7.12	3.75	9.45	4.83	1.82	1.68	13.13	-33.42%
YoY %	89.87%	-60.32%	95.65%	165.38%	8.33%	-87.20%	-	-
Horiz. %	54.23%	28.56%	71.97%	36.79%	13.86%	12.80%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	3.13	3.13	3.09	3.04	3.03	3.03	3.01	2.63%
YoY %	0.00%	1.29%	1.64%	0.33%	0.00%	0.66%	-	-
Horiz. %	103.99%	103.99%	102.66%	101.00%	100.66%	100.66%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Adjusted Per Share Value based on latest NOSH - 188,837
RPS	184.26	86.33	318.05	217.40	134.11	73.39	321.01	-30.86%
YoY %	113.44%	-72.86%	46.30%	62.11%	82.74%	-77.14%	-	-
Horiz. %	57.40%	26.89%	99.08%	67.72%	41.78%	22.86%	100.00%	-
EPS	7.12	3.76	9.48	4.85	1.83	1.69	13.19	-33.62%
YoY %	89.36%	-60.34%	95.46%	165.03%	8.28%	-87.19%	-	-
Horiz. %	53.98%	28.51%	71.87%	36.77%	13.87%	12.81%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	3.1305	3.1374	3.0993	3.0513	3.0413	3.0503	3.0238	2.33%
YoY %	-0.22%	1.23%	1.57%	0.33%	-0.30%	0.88%	-	-
Horiz. %	103.53%	103.76%	102.50%	100.91%	100.58%	100.88%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/01/10	30/10/09	31/07/09	30/04/09	30/01/09	31/10/08	31/07/08	-
Price	1.90	1.96	2.26	1.71	1.68	1.76	3.10	-
P/RPS	1.03	2.28	0.71	0.79	1.26	2.41	0.97	4.07%
YoY %	-54.82%	221.13%	-10.13%	-37.30%	-47.72%	148.45%	-	-
Horiz. %	106.19%	235.05%	73.20%	81.44%	129.90%	248.45%	100.00%	-
P/EPS	26.69	52.27	23.92	35.40	92.31	104.76	23.61	8.49%
YoY %	-48.94%	118.52%	-32.43%	-61.65%	-11.88%	343.71%	-	-
Horiz. %	113.05%	221.39%	101.31%	149.94%	390.98%	443.71%	100.00%	-
EY	3.75	1.91	4.18	2.82	1.08	0.95	4.24	-7.84%
YoY %	96.34%	-54.31%	48.23%	161.11%	13.68%	-77.59%	-	-
Horiz. %	88.44%	45.05%	98.58%	66.51%	25.47%	22.41%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.61	0.63	0.73	0.56	0.55	0.58	1.03	-29.41%
YoY %	-3.17%	-13.70%	30.36%	1.82%	-5.17%	-43.69%	-	-
Horiz. %	59.22%	61.17%	70.87%	54.37%	53.40%	56.31%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Price Multiplier on Announcement Date
Date	19/03/10	30/12/09	30/09/09	29/06/09	30/03/09	30/12/08	30/09/08	-
Price	1.93	1.97	2.02	1.97	1.73	1.69	2.15	-
P/RPS	1.05	2.29	0.64	0.91	1.29	2.32	0.67	34.80%
YoY %	-54.15%	257.81%	-29.67%	-29.46%	-44.40%	246.27%	-	-
Horiz. %	156.72%	341.79%	95.52%	135.82%	192.54%	346.27%	100.00%	-
P/EPS	27.11	52.53	21.38	40.79	95.05	100.60	16.37	39.84%
YoY %	-48.39%	145.70%	-47.59%	-57.09%	-5.52%	514.54%	-	-
Horiz. %	165.61%	320.89%	130.60%	249.18%	580.64%	614.54%	100.00%	-
EY	3.69	1.90	4.68	2.45	1.05	0.99	6.11	-28.48%
YoY %	94.21%	-59.40%	91.02%	133.33%	6.06%	-83.80%	-	-
Horiz. %	60.39%	31.10%	76.60%	40.10%	17.18%	16.20%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.62	0.63	0.65	0.65	0.57	0.56	0.71	-8.61%
YoY %	-1.59%	-3.08%	0.00%	14.04%	1.79%	-21.13%	-	-
Horiz. %	87.32%	88.73%	91.55%	91.55%	80.28%	78.87%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos