[SUBUR] QoQ 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- -47.71%
YoY- -35.3%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Quarter Result
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Revenue 160,180 151,266 108,680 140,178 150,741 124,231 132,647 13.35%
PBT 12,409 17,364 15,767 20,201 35,265 18,606 22,029 -31.72%
Tax -2,654 -4,018 -3,859 -5,977 -8,065 -4,735 -6,104 -42.52%
NP 9,755 13,346 11,908 14,224 27,200 13,871 15,925 -27.80%
-
NP to SH 9,755 13,346 11,908 14,224 27,200 13,871 15,925 -27.80%
-
Tax Rate 21.39% 23.14% 24.48% 29.59% 22.87% 25.45% 27.71% -
Total Cost 150,425 137,920 96,772 125,954 123,541 110,360 116,722 18.37%
-
Net Worth 557,942 359,833 359,778 360,094 360,025 458,768 463,041 13.19%
Dividend
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Div - - - - - - 14,526 -
Div Payout % - - - - - - 91.22% -
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 557,942 359,833 359,778 360,094 360,025 458,768 463,041 13.19%
NOSH 179,981 179,916 179,889 180,047 180,012 179,909 181,584 -0.58%
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% 8.82% 10.96% 10.15% 18.04% 11.17% 12.01% -
ROE 1.75% 3.71% 3.31% 3.95% 7.56% 3.02% 3.44% -
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 84.08 60.41 77.86 83.74 69.05 73.05 14.03%
EPS 5.42 7.06 6.62 7.90 15.11 7.71 8.77 -27.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 8.00 -
NAPS 3.10 2.00 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 72.38 52.00 67.07 72.12 59.44 63.47 13.35%
EPS 4.67 6.39 5.70 6.81 13.01 6.64 7.62 -27.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.95 -
NAPS 2.6696 1.7217 1.7214 1.7229 1.7226 2.1951 2.2155 13.19%
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 6.01 8.86 6.40 4.87 4.66 4.54 -5.64%
P/EPS 68.27 68.08 80.82 63.04 27.00 41.76 37.86 47.99%
EY 1.46 1.47 1.24 1.59 3.70 2.39 2.64 -32.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.41 -
P/NAPS 1.19 2.53 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 4.64 8.61 6.42 5.78 5.42 4.41 -7.37%
P/EPS 64.58 52.58 78.55 63.29 32.03 48.51 36.72 45.55%
EY 1.55 1.90 1.27 1.58 3.12 2.06 2.72 -31.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.48 -
P/NAPS 1.13 1.95 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