[SUBUR] QoQ 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- -56.35%
YoY- -67.38%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Quarter Result
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Revenue 189,371 156,696 114,240 138,085 189,673 117,191 144,891 19.55%
PBT 10,883 5,775 101 8,561 10,714 1,985 4,837 71.78%
Tax -2,171 -91 154 -5,379 -3,424 1,466 -573 143.23%
NP 8,712 5,684 255 3,182 7,290 3,451 4,264 61.08%
-
NP to SH 8,712 5,684 255 3,182 7,290 3,451 4,264 61.08%
-
Tax Rate 19.95% 1.58% -152.48% 62.83% 31.96% -73.85% 11.85% -
Total Cost 180,659 151,012 113,985 134,903 182,383 113,740 140,627 18.19%
-
Net Worth 582,685 574,065 594,346 573,896 568,468 551,046 557,738 2.96%
Dividend
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Div - - - - - - 5,397 -
Div Payout % - - - - - - 126.58% -
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 582,685 574,065 594,346 573,896 568,468 551,046 557,738 2.96%
NOSH 188,571 188,837 196,153 189,404 188,860 185,537 179,915 3.18%
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 4.60% 3.63% 0.22% 2.30% 3.84% 2.94% 2.94% -
ROE 1.50% 0.99% 0.04% 0.55% 1.28% 0.63% 0.76% -
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 100.42 82.98 58.24 72.90 100.43 63.16 80.53 15.86%
EPS 4.62 3.01 0.13 1.68 3.86 1.86 2.37 56.11%
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 100.65 83.29 60.72 73.39 100.81 62.29 77.01 19.55%
EPS 4.63 3.02 0.14 1.69 3.87 1.83 2.27 60.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.87 -
NAPS 3.097 3.0512 3.159 3.0503 3.0215 2.9289 2.9645 2.96%
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 2.25 2.06 2.88 2.41 3.09 5.00 4.22 -34.27%
P/EPS 48.92 56.81 1,292.31 104.76 80.31 169.89 143.46 -51.22%
EY 2.04 1.76 0.08 0.95 1.25 0.59 0.70 104.16%
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 2.01 2.37 2.97 2.32 2.14 5.00 4.02 -37.03%
P/EPS 43.72 65.45 1,330.77 100.60 55.70 169.89 136.71 -53.26%
EY 2.29 1.53 0.08 0.99 1.80 0.59 0.73 114.44%
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