[SUBUR] QoQ Annualized Quarter Result on 31-Jul-2006 [#4]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
27-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Jul-2006 [#4]
Profit Trend
QoQ- -7.74%
YoY- -12.41%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 532,798 581,838 602,964 508,388 512,209 503,020 473,284 8.24%
PBT 94,977 110,932 141,060 93,123 99,356 104,976 106,620 -7.43%
Tax -23,868 -28,084 -32,260 -18,966 -18,974 -16,254 -17,108 24.93%
NP 71,109 82,848 108,800 74,157 80,381 88,722 89,512 -14.26%
-
NP to SH 71,109 82,848 108,800 74,157 80,381 88,722 89,512 -14.26%
-
Tax Rate 25.13% 25.32% 22.87% 20.37% 19.10% 15.48% 16.05% -
Total Cost 461,689 498,990 494,164 434,231 431,828 414,298 383,772 13.15%
-
Net Worth 359,987 360,049 360,025 464,505 466,411 455,172 432,114 -11.49%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div - - - 14,572 19,510 - - -
Div Payout % - - - 19.65% 24.27% - - -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 359,987 360,049 360,025 464,505 466,411 455,172 432,114 -11.49%
NOSH 179,993 180,024 180,012 182,159 182,906 183,537 183,878 -1.41%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin 13.35% 14.24% 18.04% 14.59% 15.69% 17.64% 18.91% -
ROE 19.75% 23.01% 30.22% 15.96% 17.23% 19.49% 20.71% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 296.01 323.20 334.96 279.09 280.04 274.07 257.39 9.79%
EPS 39.51 46.02 60.44 40.71 43.95 48.34 48.68 -13.02%
DPS 0.00 0.00 0.00 8.00 10.67 0.00 0.00 -
NAPS 2.00 2.00 2.00 2.55 2.55 2.48 2.35 -10.21%
Adjusted Per Share Value based on latest NOSH - 179,909
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 283.19 309.25 320.48 270.21 272.25 267.36 251.56 8.23%
EPS 37.80 44.03 57.83 39.42 42.72 47.16 47.58 -14.25%
DPS 0.00 0.00 0.00 7.75 10.37 0.00 0.00 -
NAPS 1.9134 1.9137 1.9136 2.4689 2.479 2.4193 2.2967 -11.49%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 31/01/06 31/10/05 -
Price 5.35 4.98 4.08 3.22 3.32 2.73 2.70 -
P/RPS 1.81 1.54 1.22 1.15 1.19 1.00 1.05 43.91%
P/EPS 13.54 10.82 6.75 7.91 7.55 5.65 5.55 81.52%
EY 7.38 9.24 14.81 12.64 13.24 17.71 18.03 -44.96%
DY 0.00 0.00 0.00 2.48 3.21 0.00 0.00 -
P/NAPS 2.68 2.49 2.04 1.26 1.30 1.10 1.15 76.04%
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 27/06/07 28/03/07 21/12/06 27/09/06 26/06/06 29/03/06 28/12/05 -
Price 5.20 5.00 4.84 3.74 3.22 2.75 2.70 -
P/RPS 1.76 1.55 1.44 1.34 1.15 1.00 1.05 41.24%
P/EPS 13.16 10.86 8.01 9.19 7.33 5.69 5.55 78.09%
EY 7.60 9.20 12.49 10.89 13.65 17.58 18.03 -43.87%
DY 0.00 0.00 0.00 2.14 3.31 0.00 0.00 -
P/NAPS 2.60 2.50 2.42 1.47 1.26 1.11 1.15 72.51%

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