[SUBUR] QoQ 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- 12.08%
YoY- -3.78%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Quarter Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 117,191 144,891 160,180 151,266 108,680 140,178 150,741 -15.46%
PBT 1,985 4,837 12,409 17,364 15,767 20,201 35,265 -85.33%
Tax 1,466 -573 -2,654 -4,018 -3,859 -5,977 -8,065 -
NP 3,451 4,264 9,755 13,346 11,908 14,224 27,200 -74.78%
-
NP to SH 3,451 4,264 9,755 13,346 11,908 14,224 27,200 -74.78%
-
Tax Rate -73.85% 11.85% 21.39% 23.14% 24.48% 29.59% 22.87% -
Total Cost 113,740 140,627 150,425 137,920 96,772 125,954 123,541 -5.36%
-
Net Worth 551,046 557,738 557,942 359,833 359,778 360,094 360,025 32.84%
Dividend
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div - 5,397 - - - - - -
Div Payout % - 126.58% - - - - - -
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 551,046 557,738 557,942 359,833 359,778 360,094 360,025 32.84%
NOSH 185,537 179,915 179,981 179,916 179,889 180,047 180,012 2.03%
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 2.94% 2.94% 6.09% 8.82% 10.96% 10.15% 18.04% -
ROE 0.63% 0.76% 1.75% 3.71% 3.31% 3.95% 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 63.16 80.53 89.00 84.08 60.41 77.86 83.74 -17.15%
EPS 1.86 2.37 5.42 7.06 6.62 7.90 15.11 -75.28%
DPS 0.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.97 3.10 3.10 2.00 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 56.07 69.33 76.64 72.38 52.00 67.07 72.12 -15.46%
EPS 1.65 2.04 4.67 6.39 5.70 6.81 13.01 -74.78%
DPS 0.00 2.58 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6366 2.6686 2.6696 1.7217 1.7214 1.7229 1.7226 32.84%
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 5.00 4.22 4.16 6.01 8.86 6.40 4.87 1.77%
P/EPS 169.89 143.46 68.27 68.08 80.82 63.04 27.00 241.21%
EY 0.59 0.70 1.46 1.47 1.24 1.59 3.70 -70.62%
DY 0.00 0.88 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.10 1.19 2.53 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 5.00 4.02 3.93 4.64 8.61 6.42 5.78 -9.22%
P/EPS 169.89 136.71 64.58 52.58 78.55 63.29 32.03 204.44%
EY 0.59 0.73 1.55 1.90 1.27 1.58 3.12 -67.08%
DY 0.00 0.93 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.05 1.13 1.95 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