[SUBUR] QoQ Annualized Quarter Result on 30-Apr-2008 [#3]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
25-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
30-Apr-2008 [#3]
Profit Trend
QoQ- -16.92%
YoY- -67.24%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Revenue 504,650 552,340 603,951 563,016 610,142 640,720 550,865 -5.64%
PBT 17,324 34,244 30,019 25,641 34,492 49,636 88,597 -66.14%
Tax -10,450 -21,516 -5,204 -2,348 -6,454 -10,616 -21,919 -38.83%
NP 6,874 12,728 24,815 23,293 28,038 39,020 66,678 -77.86%
-
NP to SH 6,874 12,728 24,817 23,293 28,038 39,020 66,678 -77.86%
-
Tax Rate 60.32% 62.83% 17.34% 9.16% 18.71% 21.39% 24.74% -
Total Cost 497,776 539,612 579,136 539,722 582,104 601,700 484,187 1.85%
-
Net Worth 572,203 573,896 568,912 540,478 557,880 557,942 521,934 6.29%
Dividend
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Div - - - - 10,797 - - -
Div Payout % - - - - 38.51% - - -
Equity
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Net Worth 572,203 573,896 568,912 540,478 557,880 557,942 521,934 6.29%
NOSH 188,846 189,404 189,007 181,979 179,961 179,981 179,977 3.24%
Ratio Analysis
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
NP Margin 1.36% 2.30% 4.11% 4.14% 4.60% 6.09% 12.10% -
ROE 1.20% 2.22% 4.36% 4.31% 5.03% 6.99% 12.78% -
Per Share
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 267.23 291.62 319.54 309.38 339.04 355.99 306.07 -8.61%
EPS 3.64 6.72 13.13 12.80 15.58 21.68 35.28 -77.85%
DPS 0.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 3.03 3.03 3.01 2.97 3.10 3.10 2.90 2.95%
Adjusted Per Share Value based on latest NOSH - 185,537
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 241.46 264.28 288.97 269.39 291.93 306.56 263.57 -5.64%
EPS 3.29 6.09 11.87 11.15 13.42 18.67 31.90 -77.85%
DPS 0.00 0.00 0.00 0.00 5.17 0.00 0.00 -
NAPS 2.7378 2.7459 2.7221 2.586 2.6693 2.6696 2.4973 6.29%
Price Multiplier on Financial Quarter End Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 -
Price 1.68 1.76 3.10 3.16 3.40 3.70 5.05 -
P/RPS 0.63 0.60 0.97 1.02 1.00 1.04 1.65 -47.21%
P/EPS 46.15 26.19 23.61 24.69 21.82 17.07 13.63 124.65%
EY 2.17 3.82 4.24 4.05 4.58 5.86 7.34 -55.45%
DY 0.00 0.00 0.00 0.00 1.76 0.00 0.00 -
P/NAPS 0.55 0.58 1.03 1.06 1.10 1.19 1.74 -53.43%
Price Multiplier on Announcement Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 30/03/09 30/12/08 30/09/08 25/06/08 26/03/08 28/12/07 28/09/07 -
Price 1.73 1.69 2.15 3.16 3.24 3.50 3.90 -
P/RPS 0.65 0.58 0.67 1.02 0.96 0.98 1.27 -35.88%
P/EPS 47.53 25.15 16.37 24.69 20.80 16.14 10.53 171.87%
EY 2.10 3.98 6.11 4.05 4.81 6.19 9.50 -63.27%
DY 0.00 0.00 0.00 0.00 1.85 0.00 0.00 -
P/NAPS 0.57 0.56 0.71 1.06 1.05 1.13 1.34 -43.29%

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