[SUBUR] QoQ Cumulative Quarter Result on 31-Oct-2008 [#1]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
30-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Oct-2008 [#1]
Profit Trend
QoQ- -87.18%
YoY- -67.38%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Cumulative Result
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Revenue 598,392 409,021 252,325 138,085 603,951 422,262 305,071 56.75%
PBT 25,320 14,437 8,662 8,561 30,019 19,231 17,246 29.20%
Tax -7,487 -5,316 -5,225 -5,379 -5,204 -1,761 -3,227 75.34%
NP 17,833 9,121 3,437 3,182 24,815 17,470 14,019 17.41%
-
NP to SH 17,833 9,121 3,437 3,182 24,817 17,470 14,019 17.41%
-
Tax Rate 29.57% 36.82% 60.32% 62.83% 17.34% 9.16% 18.71% -
Total Cost 580,559 399,900 248,888 134,903 579,136 404,792 291,052 58.52%
-
Net Worth 583,110 574,075 572,203 573,896 568,912 540,478 557,880 2.99%
Dividend
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Div - - - - - - 5,398 -
Div Payout % - - - - - - 38.51% -
Equity
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Net Worth 583,110 574,075 572,203 573,896 568,912 540,478 557,880 2.99%
NOSH 188,708 188,840 188,846 189,404 189,007 181,979 179,961 3.21%
Ratio Analysis
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
NP Margin 2.98% 2.23% 1.36% 2.30% 4.11% 4.14% 4.60% -
ROE 3.06% 1.59% 0.60% 0.55% 4.36% 3.23% 2.51% -
Per Share
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 317.10 216.60 133.61 72.90 319.54 232.04 169.52 51.87%
EPS 9.45 4.83 1.82 1.68 13.13 9.60 7.79 13.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 3.09 3.04 3.03 3.03 3.01 2.97 3.10 -0.21%
Adjusted Per Share Value based on latest NOSH - 189,404
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 318.05 217.40 134.11 73.39 321.01 224.44 162.15 56.75%
EPS 9.48 4.85 1.83 1.69 13.19 9.29 7.45 17.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.87 -
NAPS 3.0993 3.0513 3.0413 3.0503 3.0238 2.8727 2.9652 2.99%
Price Multiplier on Financial Quarter End Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 -
Price 2.26 1.71 1.68 1.76 3.10 3.16 3.40 -
P/RPS 0.71 0.79 1.26 2.41 0.97 1.36 2.01 -50.06%
P/EPS 23.92 35.40 92.31 104.76 23.61 32.92 43.65 -33.05%
EY 4.18 2.82 1.08 0.95 4.24 3.04 2.29 49.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.88 -
P/NAPS 0.73 0.56 0.55 0.58 1.03 1.06 1.10 -23.93%
Price Multiplier on Announcement Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 30/09/09 29/06/09 30/03/09 30/12/08 30/09/08 25/06/08 26/03/08 -
Price 2.02 1.97 1.73 1.69 2.15 3.16 3.24 -
P/RPS 0.64 0.91 1.29 2.32 0.67 1.36 1.91 -51.78%
P/EPS 21.38 40.79 95.05 100.60 16.37 32.92 41.59 -35.85%
EY 4.68 2.45 1.05 0.99 6.11 3.04 2.40 56.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.93 -
P/NAPS 0.65 0.65 0.57 0.56 0.71 1.06 1.05 -27.38%

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