[SUBUR] QoQ Cumulative Quarter Result on 30-Apr-2006 [#3]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
26-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
30-Apr-2006 [#3]
Profit Trend
QoQ- 35.9%
YoY- -0.86%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Cumulative Result
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Revenue 290,919 150,741 508,388 384,157 251,510 118,321 532,516 -33.09%
PBT 55,466 35,265 93,123 74,517 52,488 26,655 109,597 -36.41%
Tax -14,042 -8,065 -18,966 -14,231 -8,127 -4,277 -24,937 -31.73%
NP 41,424 27,200 74,157 60,286 44,361 22,378 84,660 -37.82%
-
NP to SH 41,424 27,200 74,157 60,286 44,361 22,378 84,660 -37.82%
-
Tax Rate 25.32% 22.87% 20.37% 19.10% 15.48% 16.05% 22.75% -
Total Cost 249,495 123,541 434,231 323,871 207,149 95,943 447,856 -32.22%
-
Net Worth 360,049 360,025 464,505 466,411 455,172 432,114 416,147 -9.17%
Dividend
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Div - - 14,572 14,632 - - 13,004 -
Div Payout % - - 19.65% 24.27% - - 15.36% -
Equity
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Net Worth 360,049 360,025 464,505 466,411 455,172 432,114 416,147 -9.17%
NOSH 180,024 180,012 182,159 182,906 183,537 183,878 185,780 -2.07%
Ratio Analysis
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
NP Margin 14.24% 18.04% 14.59% 15.69% 17.64% 18.91% 15.90% -
ROE 11.51% 7.56% 15.96% 12.93% 9.75% 5.18% 20.34% -
Per Share
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 161.60 83.74 279.09 210.03 137.03 64.35 286.64 -31.68%
EPS 23.01 15.11 40.71 32.96 24.17 12.17 45.57 -36.51%
DPS 0.00 0.00 8.00 8.00 0.00 0.00 7.00 -
NAPS 2.00 2.00 2.55 2.55 2.48 2.35 2.24 -7.25%
Adjusted Per Share Value based on latest NOSH - 181,584
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 139.20 72.12 243.25 183.81 120.34 56.61 254.79 -33.09%
EPS 19.82 13.01 35.48 28.84 21.23 10.71 40.51 -37.82%
DPS 0.00 0.00 6.97 7.00 0.00 0.00 6.22 -
NAPS 1.7227 1.7226 2.2225 2.2316 2.1779 2.0675 1.9911 -9.17%
Price Multiplier on Financial Quarter End Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 31/01/07 31/10/06 31/07/06 28/04/06 31/01/06 31/10/05 29/07/05 -
Price 4.98 4.08 3.22 3.32 2.73 2.70 2.54 -
P/RPS 3.08 4.87 1.15 1.58 1.99 4.20 0.89 128.27%
P/EPS 21.64 27.00 7.91 10.07 11.29 22.19 5.57 146.52%
EY 4.62 3.70 12.64 9.93 8.85 4.51 17.94 -59.42%
DY 0.00 0.00 2.48 2.41 0.00 0.00 2.76 -
P/NAPS 2.49 2.04 1.26 1.30 1.10 1.15 1.13 69.09%
Price Multiplier on Announcement Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 28/03/07 21/12/06 27/09/06 26/06/06 29/03/06 28/12/05 28/09/05 -
Price 5.00 4.84 3.74 3.22 2.75 2.70 2.76 -
P/RPS 3.09 5.78 1.34 1.53 2.01 4.20 0.96 117.53%
P/EPS 21.73 32.03 9.19 9.77 11.38 22.19 6.06 133.73%
EY 4.60 3.12 10.89 10.24 8.79 4.51 16.51 -57.24%
DY 0.00 0.00 2.14 2.48 0.00 0.00 2.54 -
P/NAPS 2.50 2.42 1.47 1.26 1.11 1.15 1.23 60.24%

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