[SUBUR] QoQ Quarter Result on 31-Oct-2007 [#1]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
28-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
31-Oct-2007 [#1]
Profit Trend
QoQ- -26.91%
YoY- -64.14%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Quarter Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 189,673 117,191 144,891 160,180 151,266 108,680 140,178 22.35%
PBT 10,714 1,985 4,837 12,409 17,364 15,767 20,201 -34.50%
Tax -3,424 1,466 -573 -2,654 -4,018 -3,859 -5,977 -31.04%
NP 7,290 3,451 4,264 9,755 13,346 11,908 14,224 -35.98%
-
NP to SH 7,290 3,451 4,264 9,755 13,346 11,908 14,224 -35.98%
-
Tax Rate 31.96% -73.85% 11.85% 21.39% 23.14% 24.48% 29.59% -
Total Cost 182,383 113,740 140,627 150,425 137,920 96,772 125,954 28.02%
-
Net Worth 568,468 551,046 557,738 557,942 359,833 359,778 360,094 35.61%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div - - 5,397 - - - - -
Div Payout % - - 126.58% - - - - -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 568,468 551,046 557,738 557,942 359,833 359,778 360,094 35.61%
NOSH 188,860 185,537 179,915 179,981 179,916 179,889 180,047 3.24%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 3.84% 2.94% 2.94% 6.09% 8.82% 10.96% 10.15% -
ROE 1.28% 0.63% 0.76% 1.75% 3.71% 3.31% 3.95% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 100.43 63.16 80.53 89.00 84.08 60.41 77.86 18.51%
EPS 3.86 1.86 2.37 5.42 7.06 6.62 7.90 -37.99%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 3.01 2.97 3.10 3.10 2.00 2.00 2.00 31.36%
Adjusted Per Share Value based on latest NOSH - 179,981
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 90.75 56.07 69.33 76.64 72.38 52.00 67.07 22.35%
EPS 3.49 1.65 2.04 4.67 6.39 5.70 6.81 -35.98%
DPS 0.00 0.00 2.58 0.00 0.00 0.00 0.00 -
NAPS 2.7199 2.6366 2.6686 2.6696 1.7217 1.7214 1.7229 35.61%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 3.10 3.16 3.40 3.70 5.05 5.35 4.98 -
P/RPS 3.09 5.00 4.22 4.16 6.01 8.86 6.40 -38.48%
P/EPS 80.31 169.89 143.46 68.27 68.08 80.82 63.04 17.53%
EY 1.25 0.59 0.70 1.46 1.47 1.24 1.59 -14.83%
DY 0.00 0.00 0.88 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.06 1.10 1.19 2.53 2.68 2.49 -44.51%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 30/09/08 25/06/08 26/03/08 28/12/07 28/09/07 27/06/07 28/03/07 -
Price 2.15 3.16 3.24 3.50 3.90 5.20 5.00 -
P/RPS 2.14 5.00 4.02 3.93 4.64 8.61 6.42 -51.95%
P/EPS 55.70 169.89 136.71 64.58 52.58 78.55 63.29 -8.17%
EY 1.80 0.59 0.73 1.55 1.90 1.27 1.58 9.08%
DY 0.00 0.00 0.93 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 1.06 1.05 1.13 1.95 2.60 2.50 -56.82%

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