[SUBUR] YoY 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
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Cumulative Result
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Revenue 497,800 486,222 510,797 409,021 422,262 399,599 384,157 4.40%
PBT 32,563 31,480 30,820 14,437 19,231 71,233 74,517 -12.87%
Tax -8,249 -7,642 -6,984 -5,316 -1,761 -17,901 -14,231 -8.68%
NP 24,314 23,838 23,836 9,121 17,470 53,332 60,286 -14.03%
-
NP to SH 24,314 23,838 23,836 9,121 17,470 53,332 60,286 -14.03%
-
Tax Rate 25.33% 24.28% 22.66% 36.82% 9.16% 25.13% 19.10% -
Total Cost 473,486 462,384 486,961 399,900 404,792 346,267 323,871 6.52%
-
Net Worth 645,487 618,997 600,606 574,075 540,478 359,987 466,411 5.55%
Dividend
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Div - - - - - - 14,632 -
Div Payout % - - - - - - 24.27% -
Equity
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Net Worth 645,487 618,997 600,606 574,075 540,478 359,987 466,411 5.55%
NOSH 188,188 188,145 188,278 188,840 181,979 179,993 182,906 0.47%
Ratio Analysis
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
NP Margin 4.88% 4.90% 4.67% 2.23% 4.14% 13.35% 15.69% -
ROE 3.77% 3.85% 3.97% 1.59% 3.23% 14.81% 12.93% -
Per Share
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 264.52 258.43 271.30 216.60 232.04 222.01 210.03 3.91%
EPS 12.92 12.67 12.66 4.83 9.60 29.63 32.96 -14.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 8.00 -
NAPS 3.43 3.29 3.19 3.04 2.97 2.00 2.55 5.06%
Adjusted Per Share Value based on latest NOSH - 188,837
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 264.59 258.43 271.50 217.40 224.44 212.39 204.18 4.41%
EPS 12.92 12.67 12.67 4.85 9.29 28.35 32.04 -14.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 7.78 -
NAPS 3.4308 3.2901 3.1923 3.0513 2.8727 1.9134 2.479 5.55%
Price Multiplier on Financial Quarter End Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 -
Price 2.65 3.01 2.19 1.71 3.16 5.35 3.32 -
P/RPS 1.00 1.16 0.81 0.79 1.36 2.41 1.58 -7.33%
P/EPS 20.51 23.76 17.30 35.40 32.92 18.06 10.07 12.57%
EY 4.88 4.21 5.78 2.82 3.04 5.54 9.93 -11.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.41 -
P/NAPS 0.77 0.91 0.69 0.56 1.06 2.68 1.30 -8.35%
Price Multiplier on Announcement Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 22/06/12 24/06/11 25/06/10 29/06/09 25/06/08 27/06/07 26/06/06 -
Price 2.45 2.79 2.03 1.97 3.16 5.20 3.22 -
P/RPS 0.93 1.08 0.75 0.91 1.36 2.34 1.53 -7.95%
P/EPS 18.96 22.02 16.03 40.79 32.92 17.55 9.77 11.67%
EY 5.27 4.54 6.24 2.45 3.04 5.70 10.24 -10.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.48 -
P/NAPS 0.71 0.85 0.64 0.65 1.06 2.60 1.26 -9.10%

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