[SUBUR] QoQ Annualized Quarter Result on 31-Oct-2006 [#1]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
21-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Oct-2006 [#1]
Profit Trend
QoQ- 46.72%
YoY- 21.55%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 550,865 532,798 581,838 602,964 508,388 512,209 503,020 6.26%
PBT 88,597 94,977 110,932 141,060 93,123 99,356 104,976 -10.72%
Tax -21,919 -23,868 -28,084 -32,260 -18,966 -18,974 -16,254 22.12%
NP 66,678 71,109 82,848 108,800 74,157 80,381 88,722 -17.38%
-
NP to SH 66,678 71,109 82,848 108,800 74,157 80,381 88,722 -17.38%
-
Tax Rate 24.74% 25.13% 25.32% 22.87% 20.37% 19.10% 15.48% -
Total Cost 484,187 461,689 498,990 494,164 434,231 431,828 414,298 10.98%
-
Net Worth 521,934 359,987 360,049 360,025 464,505 466,411 455,172 9.58%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div - - - - 14,572 19,510 - -
Div Payout % - - - - 19.65% 24.27% - -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 521,934 359,987 360,049 360,025 464,505 466,411 455,172 9.58%
NOSH 179,977 179,993 180,024 180,012 182,159 182,906 183,537 -1.30%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin 12.10% 13.35% 14.24% 18.04% 14.59% 15.69% 17.64% -
ROE 12.78% 19.75% 23.01% 30.22% 15.96% 17.23% 19.49% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 306.07 296.01 323.20 334.96 279.09 280.04 274.07 7.66%
EPS 35.28 39.51 46.02 60.44 40.71 43.95 48.34 -18.98%
DPS 0.00 0.00 0.00 0.00 8.00 10.67 0.00 -
NAPS 2.90 2.00 2.00 2.00 2.55 2.55 2.48 11.02%
Adjusted Per Share Value based on latest NOSH - 180,012
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 263.57 254.93 278.39 288.50 243.25 245.08 240.68 6.26%
EPS 31.90 34.02 39.64 52.06 35.48 38.46 42.45 -17.38%
DPS 0.00 0.00 0.00 0.00 6.97 9.33 0.00 -
NAPS 2.4973 1.7224 1.7227 1.7226 2.2225 2.2316 2.1779 9.57%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 31/01/06 -
Price 5.05 5.35 4.98 4.08 3.22 3.32 2.73 -
P/RPS 1.65 1.81 1.54 1.22 1.15 1.19 1.00 39.76%
P/EPS 13.63 13.54 10.82 6.75 7.91 7.55 5.65 80.16%
EY 7.34 7.38 9.24 14.81 12.64 13.24 17.71 -44.50%
DY 0.00 0.00 0.00 0.00 2.48 3.21 0.00 -
P/NAPS 1.74 2.68 2.49 2.04 1.26 1.30 1.10 35.87%
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 28/09/07 27/06/07 28/03/07 21/12/06 27/09/06 26/06/06 29/03/06 -
Price 3.90 5.20 5.00 4.84 3.74 3.22 2.75 -
P/RPS 1.27 1.76 1.55 1.44 1.34 1.15 1.00 17.32%
P/EPS 10.53 13.16 10.86 8.01 9.19 7.33 5.69 50.90%
EY 9.50 7.60 9.20 12.49 10.89 13.65 17.58 -33.73%
DY 0.00 0.00 0.00 0.00 2.14 3.31 0.00 -
P/NAPS 1.34 2.60 2.50 2.42 1.47 1.26 1.11 13.41%

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