[SUBUR] YoY Quarter Result on 31-Oct-2009 [#1]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
30-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Oct-2009 [#1]
Profit Trend
QoQ- -18.82%
YoY- 122.25%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Quarter Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 229,537 151,217 158,263 162,419 138,085 160,180 150,741 7.25%
PBT 4,582 14,406 13,668 10,134 8,561 12,409 35,265 -28.80%
Tax -1,363 -3,605 -3,664 -3,062 -5,379 -2,654 -8,065 -25.62%
NP 3,219 10,801 10,004 7,072 3,182 9,755 27,200 -29.90%
-
NP to SH 3,219 10,801 10,004 7,072 3,182 9,755 27,200 -29.90%
-
Tax Rate 29.75% 25.02% 26.81% 30.22% 62.83% 21.39% 22.87% -
Total Cost 226,318 140,416 148,259 155,347 134,903 150,425 123,541 10.60%
-
Net Worth 658,859 639,780 611,146 590,276 573,896 557,942 360,025 10.58%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 658,859 639,780 611,146 590,276 573,896 557,942 360,025 10.58%
NOSH 188,245 188,170 188,045 188,586 189,404 179,981 180,012 0.74%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 1.40% 7.14% 6.32% 4.35% 2.30% 6.09% 18.04% -
ROE 0.49% 1.69% 1.64% 1.20% 0.55% 1.75% 7.56% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 121.93 80.36 84.16 86.12 72.90 89.00 83.74 6.45%
EPS 1.71 5.74 5.32 3.75 1.68 5.42 15.11 -30.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.50 3.40 3.25 3.13 3.03 3.10 2.00 9.76%
Adjusted Per Share Value based on latest NOSH - 188,586
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 122.00 80.37 84.12 86.33 73.39 85.14 80.12 7.25%
EPS 1.71 5.74 5.32 3.76 1.69 5.18 14.46 -29.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5019 3.4005 3.2483 3.1374 3.0503 2.9655 1.9136 10.58%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 2.22 2.36 2.20 1.96 1.76 3.70 4.08 -
P/RPS 1.82 2.94 2.61 2.28 2.41 4.16 4.87 -15.11%
P/EPS 129.82 41.11 41.35 52.27 104.76 68.27 27.00 29.88%
EY 0.77 2.43 2.42 1.91 0.95 1.46 3.70 -23.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.69 0.68 0.63 0.58 1.19 2.04 -17.77%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 20/12/12 21/12/11 21/12/10 30/12/09 30/12/08 28/12/07 21/12/06 -
Price 2.09 2.37 2.28 1.97 1.69 3.50 4.84 -
P/RPS 1.71 2.95 2.71 2.29 2.32 3.93 5.78 -18.35%
P/EPS 122.22 41.29 42.86 52.53 100.60 64.58 32.03 24.98%
EY 0.82 2.42 2.33 1.90 0.99 1.55 3.12 -19.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.70 0.70 0.63 0.56 1.13 2.42 -20.72%

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