[SUBUR] QoQ Cumulative Quarter Result on 31-Jan-2006 [#2]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
29-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Jan-2006 [#2]
Profit Trend
QoQ- 98.23%
YoY- 11.87%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Cumulative Result
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Revenue 150,741 508,388 384,157 251,510 118,321 532,516 410,745 -48.64%
PBT 35,265 93,123 74,517 52,488 26,655 109,597 81,162 -42.54%
Tax -8,065 -18,966 -14,231 -8,127 -4,277 -24,937 -20,353 -45.95%
NP 27,200 74,157 60,286 44,361 22,378 84,660 60,809 -41.42%
-
NP to SH 27,200 74,157 60,286 44,361 22,378 84,660 60,809 -41.42%
-
Tax Rate 22.87% 20.37% 19.10% 15.48% 16.05% 22.75% 25.08% -
Total Cost 123,541 434,231 323,871 207,149 95,943 447,856 349,936 -49.95%
-
Net Worth 360,025 464,505 466,411 455,172 432,114 416,147 409,613 -8.22%
Dividend
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Div - 14,572 14,632 - - 13,004 13,033 -
Div Payout % - 19.65% 24.27% - - 15.36% 21.43% -
Equity
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Net Worth 360,025 464,505 466,411 455,172 432,114 416,147 409,613 -8.22%
NOSH 180,012 182,159 182,906 183,537 183,878 185,780 186,187 -2.21%
Ratio Analysis
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
NP Margin 18.04% 14.59% 15.69% 17.64% 18.91% 15.90% 14.80% -
ROE 7.56% 15.96% 12.93% 9.75% 5.18% 20.34% 14.85% -
Per Share
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 83.74 279.09 210.03 137.03 64.35 286.64 220.61 -47.48%
EPS 15.11 40.71 32.96 24.17 12.17 45.57 32.66 -40.09%
DPS 0.00 8.00 8.00 0.00 0.00 7.00 7.00 -
NAPS 2.00 2.55 2.55 2.48 2.35 2.24 2.20 -6.14%
Adjusted Per Share Value based on latest NOSH - 183,191
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 72.12 243.25 183.81 120.34 56.61 254.79 196.53 -48.64%
EPS 13.01 35.48 28.84 21.23 10.71 40.51 29.10 -41.44%
DPS 0.00 6.97 7.00 0.00 0.00 6.22 6.24 -
NAPS 1.7226 2.2225 2.2316 2.1779 2.0675 1.9911 1.9599 -8.22%
Price Multiplier on Financial Quarter End Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 31/10/06 31/07/06 28/04/06 31/01/06 31/10/05 29/07/05 29/04/05 -
Price 4.08 3.22 3.32 2.73 2.70 2.54 2.69 -
P/RPS 4.87 1.15 1.58 1.99 4.20 0.89 1.22 151.00%
P/EPS 27.00 7.91 10.07 11.29 22.19 5.57 8.24 120.13%
EY 3.70 12.64 9.93 8.85 4.51 17.94 12.14 -54.61%
DY 0.00 2.48 2.41 0.00 0.00 2.76 2.60 -
P/NAPS 2.04 1.26 1.30 1.10 1.15 1.13 1.22 40.74%
Price Multiplier on Announcement Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 21/12/06 27/09/06 26/06/06 29/03/06 28/12/05 28/09/05 28/06/05 -
Price 4.84 3.74 3.22 2.75 2.70 2.76 2.58 -
P/RPS 5.78 1.34 1.53 2.01 4.20 0.96 1.17 189.22%
P/EPS 32.03 9.19 9.77 11.38 22.19 6.06 7.90 153.61%
EY 3.12 10.89 10.24 8.79 4.51 16.51 12.66 -60.59%
DY 0.00 2.14 2.48 0.00 0.00 2.54 2.71 -
P/NAPS 2.42 1.47 1.26 1.11 1.15 1.23 1.17 62.12%

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