[SUBUR] QoQ TTM 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- 15.75%
YoY- -46.74%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
TTM Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 692,741 622,726 598,392 598,694 559,189 589,840 611,935 8.59%
PBT 35,112 26,893 25,320 25,151 21,361 26,097 29,945 11.16%
Tax -7,318 -5,170 -7,487 -8,740 -7,183 -7,910 -5,185 25.74%
NP 27,794 21,723 17,833 16,411 14,178 18,187 24,760 7.98%
-
NP to SH 27,794 21,723 17,833 16,413 14,180 18,189 24,762 7.98%
-
Tax Rate 20.84% 19.22% 29.57% 34.75% 33.63% 30.31% 17.32% -
Total Cost 664,947 601,003 580,559 582,283 545,011 571,653 587,175 8.62%
-
Net Worth 589,297 590,276 582,685 574,065 594,346 573,896 568,468 2.42%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Net Worth 589,297 590,276 582,685 574,065 594,346 573,896 568,468 2.42%
NOSH 188,273 188,586 188,571 188,837 196,153 189,404 188,860 -0.20%
Ratio Analysis
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
NP Margin 4.01% 3.49% 2.98% 2.74% 2.54% 3.08% 4.05% -
ROE 4.72% 3.68% 3.06% 2.86% 2.39% 3.17% 4.36% -
Per Share
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 367.94 330.21 317.33 317.04 285.08 311.42 324.01 8.82%
EPS 14.76 11.52 9.46 8.69 7.23 9.60 13.11 8.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.13 3.13 3.09 3.04 3.03 3.03 3.01 2.63%
Adjusted Per Share Value based on latest NOSH - 188,837
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 368.20 330.99 318.05 318.21 297.22 313.51 325.25 8.59%
EPS 14.77 11.55 9.48 8.72 7.54 9.67 13.16 7.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1322 3.1374 3.097 3.0512 3.159 3.0503 3.0215 2.42%
Price Multiplier on Financial Quarter End Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
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 0.52 0.59 0.71 0.54 0.59 0.57 0.96 -33.47%
P/EPS 12.87 17.02 23.90 19.67 23.24 18.33 23.64 -33.25%
EY 7.77 5.88 4.18 5.08 4.30 5.46 4.23 49.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.63 0.73 0.56 0.55 0.58 1.03 -29.41%
Price Multiplier on Announcement Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
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 0.52 0.60 0.64 0.62 0.61 0.54 0.66 -14.65%
P/EPS 13.07 17.10 21.36 22.67 23.93 17.60 16.40 -14.00%
EY 7.65 5.85 4.68 4.41 4.18 5.68 6.10 16.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.63 0.65 0.65 0.57 0.56 0.71 -8.61%

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