[SUBUR] QoQ Annualized Quarter Result on 30-Apr-2007 [#3]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
27-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
30-Apr-2007 [#3]
Profit Trend
QoQ- -14.17%
YoY- -11.54%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Revenue 610,142 640,720 550,865 532,798 581,838 602,964 508,388 12.89%
PBT 34,492 49,636 88,597 94,977 110,932 141,060 93,123 -48.33%
Tax -6,454 -10,616 -21,919 -23,868 -28,084 -32,260 -18,966 -51.16%
NP 28,038 39,020 66,678 71,109 82,848 108,800 74,157 -47.61%
-
NP to SH 28,038 39,020 66,678 71,109 82,848 108,800 74,157 -47.61%
-
Tax Rate 18.71% 21.39% 24.74% 25.13% 25.32% 22.87% 20.37% -
Total Cost 582,104 601,700 484,187 461,689 498,990 494,164 434,231 21.51%
-
Net Worth 557,880 557,942 521,934 359,987 360,049 360,025 464,505 12.95%
Dividend
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Div 10,797 - - - - - 14,572 -18.07%
Div Payout % 38.51% - - - - - 19.65% -
Equity
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Net Worth 557,880 557,942 521,934 359,987 360,049 360,025 464,505 12.95%
NOSH 179,961 179,981 179,977 179,993 180,024 180,012 182,159 -0.80%
Ratio Analysis
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
NP Margin 4.60% 6.09% 12.10% 13.35% 14.24% 18.04% 14.59% -
ROE 5.03% 6.99% 12.78% 19.75% 23.01% 30.22% 15.96% -
Per Share
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 339.04 355.99 306.07 296.01 323.20 334.96 279.09 13.81%
EPS 15.58 21.68 35.28 39.51 46.02 60.44 40.71 -47.19%
DPS 6.00 0.00 0.00 0.00 0.00 0.00 8.00 -17.40%
NAPS 3.10 3.10 2.90 2.00 2.00 2.00 2.55 13.86%
Adjusted Per Share Value based on latest NOSH - 179,889
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 291.93 306.56 263.57 254.93 278.39 288.50 243.25 12.89%
EPS 13.42 18.67 31.90 34.02 39.64 52.06 35.48 -47.60%
DPS 5.17 0.00 0.00 0.00 0.00 0.00 6.97 -18.01%
NAPS 2.6693 2.6696 2.4973 1.7224 1.7227 1.7226 2.2225 12.95%
Price Multiplier on Financial Quarter End Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 -
Price 3.40 3.70 5.05 5.35 4.98 4.08 3.22 -
P/RPS 1.00 1.04 1.65 1.81 1.54 1.22 1.15 -8.87%
P/EPS 21.82 17.07 13.63 13.54 10.82 6.75 7.91 96.32%
EY 4.58 5.86 7.34 7.38 9.24 14.81 12.64 -49.08%
DY 1.76 0.00 0.00 0.00 0.00 0.00 2.48 -20.38%
P/NAPS 1.10 1.19 1.74 2.68 2.49 2.04 1.26 -8.63%
Price Multiplier on Announcement Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 26/03/08 28/12/07 28/09/07 27/06/07 28/03/07 21/12/06 27/09/06 -
Price 3.24 3.50 3.90 5.20 5.00 4.84 3.74 -
P/RPS 0.96 0.98 1.27 1.76 1.55 1.44 1.34 -19.88%
P/EPS 20.80 16.14 10.53 13.16 10.86 8.01 9.19 72.12%
EY 4.81 6.19 9.50 7.60 9.20 12.49 10.89 -41.91%
DY 1.85 0.00 0.00 0.00 0.00 0.00 2.14 -9.22%
P/NAPS 1.05 1.13 1.34 2.60 2.50 2.42 1.47 -20.04%

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