[SUBUR] QoQ 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- -12.9%
YoY- -41.84%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Quarter Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 108,680 140,178 150,741 124,231 132,647 133,189 118,321 -5.52%
PBT 15,767 20,201 35,265 18,606 22,029 25,833 26,655 -29.60%
Tax -3,859 -5,977 -8,065 -4,735 -6,104 -3,850 -4,277 -6.64%
NP 11,908 14,224 27,200 13,871 15,925 21,983 22,378 -34.40%
-
NP to SH 11,908 14,224 27,200 13,871 15,925 21,983 22,378 -34.40%
-
Tax Rate 24.48% 29.59% 22.87% 25.45% 27.71% 14.90% 16.05% -
Total Cost 96,772 125,954 123,541 110,360 116,722 111,206 95,943 0.57%
-
Net Worth 359,778 360,094 360,025 458,768 463,041 454,315 432,114 -11.52%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div - - - - 14,526 - - -
Div Payout % - - - - 91.22% - - -
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 359,778 360,094 360,025 458,768 463,041 454,315 432,114 -11.52%
NOSH 179,889 180,047 180,012 179,909 181,584 183,191 183,878 -1.45%
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 10.96% 10.15% 18.04% 11.17% 12.01% 16.51% 18.91% -
ROE 3.31% 3.95% 7.56% 3.02% 3.44% 4.84% 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 60.41 77.86 83.74 69.05 73.05 72.70 64.35 -4.13%
EPS 6.62 7.90 15.11 7.71 8.77 12.00 12.17 -33.43%
DPS 0.00 0.00 0.00 0.00 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 52.00 67.07 72.12 59.44 63.47 63.73 56.61 -5.52%
EPS 5.70 6.81 13.01 6.64 7.62 10.52 10.71 -34.40%
DPS 0.00 0.00 0.00 0.00 6.95 0.00 0.00 -
NAPS 1.7214 1.7229 1.7226 2.1951 2.2155 2.1738 2.0675 -11.52%
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 8.86 6.40 4.87 4.66 4.54 3.75 4.20 64.70%
P/EPS 80.82 63.04 27.00 41.76 37.86 22.75 22.19 137.28%
EY 1.24 1.59 3.70 2.39 2.64 4.40 4.51 -57.81%
DY 0.00 0.00 0.00 0.00 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 8.61 6.42 5.78 5.42 4.41 3.78 4.20 61.58%
P/EPS 78.55 63.29 32.03 48.51 36.72 22.92 22.19 132.80%
EY 1.27 1.58 3.12 2.06 2.72 4.36 4.51 -57.13%
DY 0.00 0.00 0.00 0.00 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