[SUBUR] QoQ Annualized Quarter Result on 31-Jan-2007 [#2]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
28-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Jan-2007 [#2]
Profit Trend
QoQ- -23.85%
YoY- -6.62%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Revenue 640,720 550,865 532,798 581,838 602,964 508,388 512,209 16.04%
PBT 49,636 88,597 94,977 110,932 141,060 93,123 99,356 -36.95%
Tax -10,616 -21,919 -23,868 -28,084 -32,260 -18,966 -18,974 -32.02%
NP 39,020 66,678 71,109 82,848 108,800 74,157 80,381 -38.15%
-
NP to SH 39,020 66,678 71,109 82,848 108,800 74,157 80,381 -38.15%
-
Tax Rate 21.39% 24.74% 25.13% 25.32% 22.87% 20.37% 19.10% -
Total Cost 601,700 484,187 461,689 498,990 494,164 434,231 431,828 24.67%
-
Net Worth 557,942 521,934 359,987 360,049 360,025 464,505 466,411 12.65%
Dividend
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Div - - - - - 14,572 19,510 -
Div Payout % - - - - - 19.65% 24.27% -
Equity
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Net Worth 557,942 521,934 359,987 360,049 360,025 464,505 466,411 12.65%
NOSH 179,981 179,977 179,993 180,024 180,012 182,159 182,906 -1.06%
Ratio Analysis
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
NP Margin 6.09% 12.10% 13.35% 14.24% 18.04% 14.59% 15.69% -
ROE 6.99% 12.78% 19.75% 23.01% 30.22% 15.96% 17.23% -
Per Share
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 355.99 306.07 296.01 323.20 334.96 279.09 280.04 17.29%
EPS 21.68 35.28 39.51 46.02 60.44 40.71 43.95 -37.48%
DPS 0.00 0.00 0.00 0.00 0.00 8.00 10.67 -
NAPS 3.10 2.90 2.00 2.00 2.00 2.55 2.55 13.86%
Adjusted Per Share Value based on latest NOSH - 180,047
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 306.56 263.57 254.93 278.39 288.50 243.25 245.08 16.04%
EPS 18.67 31.90 34.02 39.64 52.06 35.48 38.46 -38.15%
DPS 0.00 0.00 0.00 0.00 0.00 6.97 9.33 -
NAPS 2.6696 2.4973 1.7224 1.7227 1.7226 2.2225 2.2316 12.65%
Price Multiplier on Financial Quarter End Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 -
Price 3.70 5.05 5.35 4.98 4.08 3.22 3.32 -
P/RPS 1.04 1.65 1.81 1.54 1.22 1.15 1.19 -8.56%
P/EPS 17.07 13.63 13.54 10.82 6.75 7.91 7.55 72.00%
EY 5.86 7.34 7.38 9.24 14.81 12.64 13.24 -41.83%
DY 0.00 0.00 0.00 0.00 0.00 2.48 3.21 -
P/NAPS 1.19 1.74 2.68 2.49 2.04 1.26 1.30 -5.70%
Price Multiplier on Announcement Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 28/12/07 28/09/07 27/06/07 28/03/07 21/12/06 27/09/06 26/06/06 -
Price 3.50 3.90 5.20 5.00 4.84 3.74 3.22 -
P/RPS 0.98 1.27 1.76 1.55 1.44 1.34 1.15 -10.08%
P/EPS 16.14 10.53 13.16 10.86 8.01 9.19 7.33 69.00%
EY 6.19 9.50 7.60 9.20 12.49 10.89 13.65 -40.88%
DY 0.00 0.00 0.00 0.00 0.00 2.14 3.31 -
P/NAPS 1.13 1.34 2.60 2.50 2.42 1.47 1.26 -6.98%

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