[SUBUR] QoQ Cumulative Quarter Result on 31-Jan-2007 [#2]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
28-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Jan-2007 [#2]
Profit Trend
QoQ- 52.29%
YoY- -6.62%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Cumulative Result
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Revenue 160,180 550,865 399,599 290,919 150,741 508,388 384,157 -44.09%
PBT 12,409 88,597 71,233 55,466 35,265 93,123 74,517 -69.63%
Tax -2,654 -21,919 -17,901 -14,042 -8,065 -18,966 -14,231 -67.25%
NP 9,755 66,678 53,332 41,424 27,200 74,157 60,286 -70.20%
-
NP to SH 9,755 66,678 53,332 41,424 27,200 74,157 60,286 -70.20%
-
Tax Rate 21.39% 24.74% 25.13% 25.32% 22.87% 20.37% 19.10% -
Total Cost 150,425 484,187 346,267 249,495 123,541 434,231 323,871 -39.94%
-
Net Worth 557,942 521,934 359,987 360,049 360,025 464,505 466,411 12.65%
Dividend
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Div - - - - - 14,572 14,632 -
Div Payout % - - - - - 19.65% 24.27% -
Equity
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Net Worth 557,942 521,934 359,987 360,049 360,025 464,505 466,411 12.65%
NOSH 179,981 179,977 179,993 180,024 180,012 182,159 182,906 -1.06%
Ratio Analysis
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
NP Margin 6.09% 12.10% 13.35% 14.24% 18.04% 14.59% 15.69% -
ROE 1.75% 12.78% 14.81% 11.51% 7.56% 15.96% 12.93% -
Per Share
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 89.00 306.07 222.01 161.60 83.74 279.09 210.03 -43.49%
EPS 5.42 35.28 29.63 23.01 15.11 40.71 32.96 -69.88%
DPS 0.00 0.00 0.00 0.00 0.00 8.00 8.00 -
NAPS 3.10 2.90 2.00 2.00 2.00 2.55 2.55 13.86%
Adjusted Per Share Value based on latest NOSH - 180,047
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 76.64 263.57 191.20 139.20 72.12 243.25 183.81 -44.09%
EPS 4.67 31.90 25.52 19.82 13.01 35.48 28.84 -70.19%
DPS 0.00 0.00 0.00 0.00 0.00 6.97 7.00 -
NAPS 2.6696 2.4973 1.7224 1.7227 1.7226 2.2225 2.2316 12.65%
Price Multiplier on Financial Quarter End Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 -
Price 3.70 5.05 5.35 4.98 4.08 3.22 3.32 -
P/RPS 4.16 1.65 2.41 3.08 4.87 1.15 1.58 90.33%
P/EPS 68.27 13.63 18.06 21.64 27.00 7.91 10.07 256.96%
EY 1.46 7.34 5.54 4.62 3.70 12.64 9.93 -72.04%
DY 0.00 0.00 0.00 0.00 0.00 2.48 2.41 -
P/NAPS 1.19 1.74 2.68 2.49 2.04 1.26 1.30 -5.70%
Price Multiplier on Announcement Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 28/12/07 28/09/07 27/06/07 28/03/07 21/12/06 27/09/06 26/06/06 -
Price 3.50 3.90 5.20 5.00 4.84 3.74 3.22 -
P/RPS 3.93 1.27 2.34 3.09 5.78 1.34 1.53 87.23%
P/EPS 64.58 10.53 17.55 21.73 32.03 9.19 9.77 251.00%
EY 1.55 9.50 5.70 4.60 3.12 10.89 10.24 -71.49%
DY 0.00 0.00 0.00 0.00 0.00 2.14 2.48 -
P/NAPS 1.13 1.34 2.60 2.50 2.42 1.47 1.26 -6.98%

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