[SUBUR] QoQ Quarter Result on 31-Oct-2005 [#1]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
28-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Oct-2005 [#1]
Profit Trend
QoQ- -6.18%
YoY- -1.82%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Quarter Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 124,231 132,647 133,189 118,321 121,771 134,225 129,476 -2.72%
PBT 18,606 22,029 25,833 26,655 28,435 26,275 24,001 -15.65%
Tax -4,735 -6,104 -3,850 -4,277 -4,584 -5,119 -7,140 -24.01%
NP 13,871 15,925 21,983 22,378 23,851 21,156 16,861 -12.23%
-
NP to SH 13,871 15,925 21,983 22,378 23,851 21,156 16,861 -12.23%
-
Tax Rate 25.45% 27.71% 14.90% 16.05% 16.12% 19.48% 29.75% -
Total Cost 110,360 116,722 111,206 95,943 97,920 113,069 112,615 -1.34%
-
Net Worth 458,768 463,041 454,315 432,114 413,195 408,632 389,386 11.58%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div - 14,526 - - - 13,001 - -
Div Payout % - 91.22% - - - 61.46% - -
Equity
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 458,768 463,041 454,315 432,114 413,195 408,632 389,386 11.58%
NOSH 179,909 181,584 183,191 183,878 184,462 185,741 186,309 -2.30%
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin 11.17% 12.01% 16.51% 18.91% 19.59% 15.76% 13.02% -
ROE 3.02% 3.44% 4.84% 5.18% 5.77% 5.18% 4.33% -
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 69.05 73.05 72.70 64.35 66.01 72.26 69.50 -0.43%
EPS 7.71 8.77 12.00 12.17 12.93 11.39 9.05 -10.15%
DPS 0.00 8.00 0.00 0.00 0.00 7.00 0.00 -
NAPS 2.55 2.55 2.48 2.35 2.24 2.20 2.09 14.22%
Adjusted Per Share Value based on latest NOSH - 183,878
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 59.44 63.47 63.73 56.61 58.26 64.22 61.95 -2.72%
EPS 6.64 7.62 10.52 10.71 11.41 10.12 8.07 -12.22%
DPS 0.00 6.95 0.00 0.00 0.00 6.22 0.00 -
NAPS 2.1951 2.2155 2.1738 2.0675 1.977 1.9552 1.8631 11.58%
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 31/07/06 28/04/06 31/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 3.22 3.32 2.73 2.70 2.54 2.69 2.72 -
P/RPS 4.66 4.54 3.75 4.20 3.85 3.72 3.91 12.44%
P/EPS 41.76 37.86 22.75 22.19 19.64 23.62 30.06 24.57%
EY 2.39 2.64 4.40 4.51 5.09 4.23 3.33 -19.88%
DY 0.00 2.41 0.00 0.00 0.00 2.60 0.00 -
P/NAPS 1.26 1.30 1.10 1.15 1.13 1.22 1.30 -2.06%
Price Multiplier on Announcement Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 27/09/06 26/06/06 29/03/06 28/12/05 28/09/05 28/06/05 29/03/05 -
Price 3.74 3.22 2.75 2.70 2.76 2.58 2.55 -
P/RPS 5.42 4.41 3.78 4.20 4.18 3.57 3.67 29.77%
P/EPS 48.51 36.72 22.92 22.19 21.35 22.65 28.18 43.77%
EY 2.06 2.72 4.36 4.51 4.68 4.41 3.55 -30.49%
DY 0.00 2.48 0.00 0.00 0.00 2.71 0.00 -
P/NAPS 1.47 1.26 1.11 1.15 1.23 1.17 1.22 13.27%

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