[SUBUR] QoQ 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- -1.77%
YoY- 30.38%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Quarter Result
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Revenue 150,741 124,231 132,647 133,189 118,321 121,771 134,225 8.02%
PBT 35,265 18,606 22,029 25,833 26,655 28,435 26,275 21.60%
Tax -8,065 -4,735 -6,104 -3,850 -4,277 -4,584 -5,119 35.28%
NP 27,200 13,871 15,925 21,983 22,378 23,851 21,156 18.18%
-
NP to SH 27,200 13,871 15,925 21,983 22,378 23,851 21,156 18.18%
-
Tax Rate 22.87% 25.45% 27.71% 14.90% 16.05% 16.12% 19.48% -
Total Cost 123,541 110,360 116,722 111,206 95,943 97,920 113,069 6.06%
-
Net Worth 360,025 458,768 463,041 454,315 432,114 413,195 408,632 -8.07%
Dividend
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Div - - 14,526 - - - 13,001 -
Div Payout % - - 91.22% - - - 61.46% -
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 360,025 458,768 463,041 454,315 432,114 413,195 408,632 -8.07%
NOSH 180,012 179,909 181,584 183,191 183,878 184,462 185,741 -2.06%
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% 11.17% 12.01% 16.51% 18.91% 19.59% 15.76% -
ROE 7.56% 3.02% 3.44% 4.84% 5.18% 5.77% 5.18% -
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 69.05 73.05 72.70 64.35 66.01 72.26 10.29%
EPS 15.11 7.71 8.77 12.00 12.17 12.93 11.39 20.67%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 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 59.44 63.47 63.73 56.61 58.26 64.22 8.01%
EPS 13.01 6.64 7.62 10.52 10.71 11.41 10.12 18.17%
DPS 0.00 0.00 6.95 0.00 0.00 0.00 6.22 -
NAPS 1.7226 2.1951 2.2155 2.1738 2.0675 1.977 1.9552 -8.07%
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 4.66 4.54 3.75 4.20 3.85 3.72 19.61%
P/EPS 27.00 41.76 37.86 22.75 22.19 19.64 23.62 9.29%
EY 3.70 2.39 2.64 4.40 4.51 5.09 4.23 -8.51%
DY 0.00 0.00 2.41 0.00 0.00 0.00 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 5.42 4.41 3.78 4.20 4.18 3.57 37.76%
P/EPS 32.03 48.51 36.72 22.92 22.19 21.35 22.65 25.90%
EY 3.12 2.06 2.72 4.36 4.51 4.68 4.41 -20.55%
DY 0.00 0.00 2.48 0.00 0.00 0.00 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