[SUBUR] QoQ Annualized Quarter Result on 31-Oct-2007 [#1]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
28-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
31-Oct-2007 [#1]
Profit Trend
QoQ- -41.48%
YoY- -64.14%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 603,951 563,016 610,142 640,720 550,865 532,798 581,838 2.52%
PBT 30,019 25,641 34,492 49,636 88,597 94,977 110,932 -58.19%
Tax -5,204 -2,348 -6,454 -10,616 -21,919 -23,868 -28,084 -67.53%
NP 24,815 23,293 28,038 39,020 66,678 71,109 82,848 -55.26%
-
NP to SH 24,817 23,293 28,038 39,020 66,678 71,109 82,848 -55.26%
-
Tax Rate 17.34% 9.16% 18.71% 21.39% 24.74% 25.13% 25.32% -
Total Cost 579,136 539,722 582,104 601,700 484,187 461,689 498,990 10.44%
-
Net Worth 568,912 540,478 557,880 557,942 521,934 359,987 360,049 35.69%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div - - 10,797 - - - - -
Div Payout % - - 38.51% - - - - -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 568,912 540,478 557,880 557,942 521,934 359,987 360,049 35.69%
NOSH 189,007 181,979 179,961 179,981 179,977 179,993 180,024 3.30%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 4.11% 4.14% 4.60% 6.09% 12.10% 13.35% 14.24% -
ROE 4.36% 4.31% 5.03% 6.99% 12.78% 19.75% 23.01% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 319.54 309.38 339.04 355.99 306.07 296.01 323.20 -0.75%
EPS 13.13 12.80 15.58 21.68 35.28 39.51 46.02 -56.69%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 0.00 -
NAPS 3.01 2.97 3.10 3.10 2.90 2.00 2.00 31.36%
Adjusted Per Share Value based on latest NOSH - 179,981
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 288.97 269.39 291.93 306.56 263.57 254.93 278.39 2.52%
EPS 11.87 11.15 13.42 18.67 31.90 34.02 39.64 -55.27%
DPS 0.00 0.00 5.17 0.00 0.00 0.00 0.00 -
NAPS 2.7221 2.586 2.6693 2.6696 2.4973 1.7224 1.7227 35.70%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 3.10 3.16 3.40 3.70 5.05 5.35 4.98 -
P/RPS 0.97 1.02 1.00 1.04 1.65 1.81 1.54 -26.54%
P/EPS 23.61 24.69 21.82 17.07 13.63 13.54 10.82 68.31%
EY 4.24 4.05 4.58 5.86 7.34 7.38 9.24 -40.53%
DY 0.00 0.00 1.76 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.06 1.10 1.19 1.74 2.68 2.49 -44.51%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 30/09/08 25/06/08 26/03/08 28/12/07 28/09/07 27/06/07 28/03/07 -
Price 2.15 3.16 3.24 3.50 3.90 5.20 5.00 -
P/RPS 0.67 1.02 0.96 0.98 1.27 1.76 1.55 -42.86%
P/EPS 16.37 24.69 20.80 16.14 10.53 13.16 10.86 31.49%
EY 6.11 4.05 4.81 6.19 9.50 7.60 9.20 -23.89%
DY 0.00 0.00 1.85 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 1.06 1.05 1.13 1.34 2.60 2.50 -56.82%

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