[SUBUR] QoQ Cumulative Quarter Result on 31-Jul-2006 [#4]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
27-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Jul-2006 [#4]
Profit Trend
QoQ- 23.01%
YoY- -12.41%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Cumulative Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 399,599 290,919 150,741 508,388 384,157 251,510 118,321 125.60%
PBT 71,233 55,466 35,265 93,123 74,517 52,488 26,655 92.92%
Tax -17,901 -14,042 -8,065 -18,966 -14,231 -8,127 -4,277 160.39%
NP 53,332 41,424 27,200 74,157 60,286 44,361 22,378 78.70%
-
NP to SH 53,332 41,424 27,200 74,157 60,286 44,361 22,378 78.70%
-
Tax Rate 25.13% 25.32% 22.87% 20.37% 19.10% 15.48% 16.05% -
Total Cost 346,267 249,495 123,541 434,231 323,871 207,149 95,943 135.84%
-
Net Worth 359,987 360,049 360,025 464,505 466,411 455,172 432,114 -11.49%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div - - - 14,572 14,632 - - -
Div Payout % - - - 19.65% 24.27% - - -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 359,987 360,049 360,025 464,505 466,411 455,172 432,114 -11.49%
NOSH 179,993 180,024 180,012 182,159 182,906 183,537 183,878 -1.41%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin 13.35% 14.24% 18.04% 14.59% 15.69% 17.64% 18.91% -
ROE 14.81% 11.51% 7.56% 15.96% 12.93% 9.75% 5.18% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 222.01 161.60 83.74 279.09 210.03 137.03 64.35 128.84%
EPS 29.63 23.01 15.11 40.71 32.96 24.17 12.17 81.27%
DPS 0.00 0.00 0.00 8.00 8.00 0.00 0.00 -
NAPS 2.00 2.00 2.00 2.55 2.55 2.48 2.35 -10.21%
Adjusted Per Share Value based on latest NOSH - 179,909
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 191.20 139.20 72.12 243.25 183.81 120.34 56.61 125.61%
EPS 25.52 19.82 13.01 35.48 28.84 21.23 10.71 78.68%
DPS 0.00 0.00 0.00 6.97 7.00 0.00 0.00 -
NAPS 1.7224 1.7227 1.7226 2.2225 2.2316 2.1779 2.0675 -11.49%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 31/01/06 31/10/05 -
Price 5.35 4.98 4.08 3.22 3.32 2.73 2.70 -
P/RPS 2.41 3.08 4.87 1.15 1.58 1.99 4.20 -31.01%
P/EPS 18.06 21.64 27.00 7.91 10.07 11.29 22.19 -12.86%
EY 5.54 4.62 3.70 12.64 9.93 8.85 4.51 14.74%
DY 0.00 0.00 0.00 2.48 2.41 0.00 0.00 -
P/NAPS 2.68 2.49 2.04 1.26 1.30 1.10 1.15 76.04%
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 27/06/07 28/03/07 21/12/06 27/09/06 26/06/06 29/03/06 28/12/05 -
Price 5.20 5.00 4.84 3.74 3.22 2.75 2.70 -
P/RPS 2.34 3.09 5.78 1.34 1.53 2.01 4.20 -32.36%
P/EPS 17.55 21.73 32.03 9.19 9.77 11.38 22.19 -14.51%
EY 5.70 4.60 3.12 10.89 10.24 8.79 4.51 16.94%
DY 0.00 0.00 0.00 2.14 2.48 0.00 0.00 -
P/NAPS 2.60 2.50 2.42 1.47 1.26 1.11 1.15 72.51%

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