[SUBUR] YoY 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
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Revenue 639,423 655,278 700,168 598,694 573,528 523,830 505,928 3.97%
PBT 49,220 46,991 41,702 25,151 36,595 89,839 102,952 -11.56%
Tax -14,319 -16,988 -9,154 -8,740 -5,779 -22,636 -18,815 -4.44%
NP 34,901 30,003 32,548 16,411 30,816 67,203 84,137 -13.62%
-
NP to SH 34,901 30,003 32,548 16,413 30,816 67,203 84,137 -13.62%
-
Tax Rate 29.09% 36.15% 21.95% 34.75% 15.79% 25.20% 18.28% -
Total Cost 604,522 625,275 667,620 582,283 542,712 456,627 421,791 6.17%
-
Net Worth 645,510 598,395 599,949 574,065 551,046 359,778 463,041 5.68%
Dividend
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Div - - - - - - 14,526 -
Div Payout % - - - - - - 17.27% -
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 645,510 598,395 599,949 574,065 551,046 359,778 463,041 5.68%
NOSH 188,195 181,883 188,072 188,837 185,537 179,889 181,584 0.59%
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 5.46% 4.58% 4.65% 2.74% 5.37% 12.83% 16.63% -
ROE 5.41% 5.01% 5.43% 2.86% 5.59% 18.68% 18.17% -
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 339.77 360.27 372.29 317.04 309.12 291.20 278.62 3.35%
EPS 18.55 16.50 17.31 8.69 16.61 37.36 46.33 -14.13%
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 339.86 348.29 372.15 318.21 304.84 278.42 268.91 3.97%
EPS 18.55 15.95 17.30 8.72 16.38 35.72 44.72 -13.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 7.72 -
NAPS 3.431 3.1805 3.1888 3.0512 2.9289 1.9123 2.4611 5.68%
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 0.78 0.84 0.59 0.54 1.02 1.84 1.19 -6.79%
P/EPS 14.29 18.25 12.65 19.67 19.03 14.32 7.17 12.16%
EY 7.00 5.48 7.90 5.08 5.26 6.98 13.96 -10.85%
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 0.72 0.77 0.55 0.62 1.02 1.79 1.16 -7.63%
P/EPS 13.21 16.91 11.73 22.67 19.03 13.92 6.95 11.28%
EY 7.57 5.91 8.53 4.41 5.26 7.18 14.39 -10.14%
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