[SUBUR] QoQ Cumulative Quarter Result on 31-Jul-2007 [#4]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
28-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Jul-2007 [#4]
Profit Trend
QoQ- 25.02%
YoY- -10.09%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Cumulative Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 422,262 305,071 160,180 550,865 399,599 290,919 150,741 98.84%
PBT 19,231 17,246 12,409 88,597 71,233 55,466 35,265 -33.27%
Tax -1,761 -3,227 -2,654 -21,919 -17,901 -14,042 -8,065 -63.77%
NP 17,470 14,019 9,755 66,678 53,332 41,424 27,200 -25.57%
-
NP to SH 17,470 14,019 9,755 66,678 53,332 41,424 27,200 -25.57%
-
Tax Rate 9.16% 18.71% 21.39% 24.74% 25.13% 25.32% 22.87% -
Total Cost 404,792 291,052 150,425 484,187 346,267 249,495 123,541 120.76%
-
Net Worth 540,478 557,880 557,942 521,934 359,987 360,049 360,025 31.14%
Dividend
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div - 5,398 - - - - - -
Div Payout % - 38.51% - - - - - -
Equity
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Net Worth 540,478 557,880 557,942 521,934 359,987 360,049 360,025 31.14%
NOSH 181,979 179,961 179,981 179,977 179,993 180,024 180,012 0.72%
Ratio Analysis
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
NP Margin 4.14% 4.60% 6.09% 12.10% 13.35% 14.24% 18.04% -
ROE 3.23% 2.51% 1.75% 12.78% 14.81% 11.51% 7.56% -
Per Share
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 232.04 169.52 89.00 306.07 222.01 161.60 83.74 97.40%
EPS 9.60 7.79 5.42 35.28 29.63 23.01 15.11 -26.11%
DPS 0.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.97 3.10 3.10 2.90 2.00 2.00 2.00 30.19%
Adjusted Per Share Value based on latest NOSH - 179,916
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 202.04 145.97 76.64 263.57 191.20 139.20 72.12 98.85%
EPS 8.36 6.71 4.67 31.90 25.52 19.82 13.01 -25.55%
DPS 0.00 2.58 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.586 2.6693 2.6696 2.4973 1.7224 1.7227 1.7226 31.14%
Price Multiplier on Financial Quarter End Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 -
Price 3.16 3.40 3.70 5.05 5.35 4.98 4.08 -
P/RPS 1.36 2.01 4.16 1.65 2.41 3.08 4.87 -57.30%
P/EPS 32.92 43.65 68.27 13.63 18.06 21.64 27.00 14.14%
EY 3.04 2.29 1.46 7.34 5.54 4.62 3.70 -12.28%
DY 0.00 0.88 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.10 1.19 1.74 2.68 2.49 2.04 -35.39%
Price Multiplier on Announcement Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 25/06/08 26/03/08 28/12/07 28/09/07 27/06/07 28/03/07 21/12/06 -
Price 3.16 3.24 3.50 3.90 5.20 5.00 4.84 -
P/RPS 1.36 1.91 3.93 1.27 2.34 3.09 5.78 -61.92%
P/EPS 32.92 41.59 64.58 10.53 17.55 21.73 32.03 1.84%
EY 3.04 2.40 1.55 9.50 5.70 4.60 3.12 -1.71%
DY 0.00 0.93 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.05 1.13 1.34 2.60 2.50 2.42 -42.35%

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