[SUBUR] YoY Annualized Quarter Result on 31-Jan-2010 [#2]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
19-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Jan-2010 [#2]
Profit Trend
QoQ- -5.27%
YoY- 289.82%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 814,898 617,776 683,118 693,348 504,650 610,142 581,838 5.76%
PBT 14,258 45,094 42,400 36,910 17,324 34,492 110,932 -28.93%
Tax -4,162 -11,484 -11,530 -10,114 -10,450 -6,454 -28,084 -27.23%
NP 10,096 33,610 30,870 26,796 6,874 28,038 82,848 -29.56%
-
NP to SH 10,096 33,610 30,870 26,796 6,874 28,038 82,848 -29.56%
-
Tax Rate 29.19% 25.47% 27.19% 27.40% 60.32% 18.71% 25.32% -
Total Cost 804,802 584,166 652,248 666,552 497,776 582,104 498,990 8.28%
-
Net Worth 661,137 637,950 609,870 588,985 572,203 557,880 360,049 10.64%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div - - - - - 10,797 - -
Div Payout % - - - - - 38.51% - -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 661,137 637,950 609,870 588,985 572,203 557,880 360,049 10.64%
NOSH 188,358 188,185 188,231 188,174 188,846 179,961 180,024 0.75%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 1.24% 5.44% 4.52% 3.86% 1.36% 4.60% 14.24% -
ROE 1.53% 5.27% 5.06% 4.55% 1.20% 5.03% 23.01% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 432.63 328.28 362.91 368.46 267.23 339.04 323.20 4.97%
EPS 5.36 17.86 16.40 14.24 3.64 15.58 46.02 -30.09%
DPS 0.00 0.00 0.00 0.00 0.00 6.00 0.00 -
NAPS 3.51 3.39 3.24 3.13 3.03 3.10 2.00 9.81%
Adjusted Per Share Value based on latest NOSH - 188,273
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 433.13 328.36 363.09 368.52 268.23 324.30 309.25 5.77%
EPS 5.37 17.86 16.41 14.24 3.65 14.90 44.03 -29.55%
DPS 0.00 0.00 0.00 0.00 0.00 5.74 0.00 -
NAPS 3.514 3.3908 3.2415 3.1305 3.0413 2.9652 1.9137 10.64%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 1.97 2.43 2.25 1.90 1.68 3.40 4.98 -
P/RPS 0.46 0.74 0.62 0.52 0.63 1.00 1.54 -18.22%
P/EPS 36.75 13.61 13.72 13.34 46.15 21.82 10.82 22.58%
EY 2.72 7.35 7.29 7.49 2.17 4.58 9.24 -18.42%
DY 0.00 0.00 0.00 0.00 0.00 1.76 0.00 -
P/NAPS 0.56 0.72 0.69 0.61 0.55 1.10 2.49 -21.99%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 19/03/13 23/03/12 23/03/11 19/03/10 30/03/09 26/03/08 28/03/07 -
Price 1.82 2.56 2.87 1.93 1.73 3.24 5.00 -
P/RPS 0.42 0.78 0.79 0.52 0.65 0.96 1.55 -19.54%
P/EPS 33.96 14.33 17.50 13.55 47.53 20.80 10.86 20.90%
EY 2.95 6.98 5.71 7.38 2.10 4.81 9.20 -17.25%
DY 0.00 0.00 0.00 0.00 0.00 1.85 0.00 -
P/NAPS 0.52 0.76 0.89 0.62 0.57 1.05 2.50 -23.00%

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
Post a Comment