[SUBUR] QoQ TTM 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- -9.82%
YoY- -20.31%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
TTM Result
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Revenue 560,304 550,865 523,830 547,797 540,808 508,388 505,928 7.02%
PBT 65,741 88,597 89,839 96,101 101,733 93,123 102,952 -25.78%
Tax -16,508 -21,919 -22,636 -24,881 -22,754 -18,966 -18,815 -8.32%
NP 49,233 66,678 67,203 71,220 78,979 74,157 84,137 -29.97%
-
NP to SH 49,233 66,678 67,203 71,220 78,979 74,157 84,137 -29.97%
-
Tax Rate 25.11% 24.74% 25.20% 25.89% 22.37% 20.37% 18.28% -
Total Cost 511,071 484,187 456,627 476,577 461,829 434,231 421,791 13.61%
-
Net Worth 539,944 359,833 359,778 360,094 360,025 458,768 463,041 10.75%
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 14,526 14,526 14,526 -
Div Payout % - - - 20.40% 18.39% 19.59% 17.27% -
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 539,944 359,833 359,778 360,094 360,025 458,768 463,041 10.75%
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 8.79% 12.10% 12.83% 13.00% 14.60% 14.59% 16.63% -
ROE 9.12% 18.53% 18.68% 19.78% 21.94% 16.16% 18.17% -
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 311.31 306.18 291.20 304.25 300.43 282.58 278.62 7.65%
EPS 27.35 37.06 37.36 39.56 43.87 41.22 46.33 -29.56%
DPS 0.00 0.00 0.00 8.00 8.00 8.07 8.00 -
NAPS 3.00 2.00 2.00 2.00 2.00 2.55 2.55 11.41%
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 268.09 263.57 250.64 262.10 258.76 243.25 242.07 7.02%
EPS 23.56 31.90 32.15 34.08 37.79 35.48 40.26 -29.96%
DPS 0.00 0.00 0.00 6.95 6.95 6.95 6.95 -
NAPS 2.5835 1.7217 1.7214 1.7229 1.7226 2.1951 2.2155 10.75%
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 1.19 1.65 1.84 1.64 1.36 1.14 1.19 0.00%
P/EPS 13.53 13.63 14.32 12.59 9.30 7.81 7.17 52.52%
EY 7.39 7.34 6.98 7.94 10.75 12.80 13.96 -34.48%
DY 0.00 0.00 0.00 1.61 1.96 2.51 2.41 -
P/NAPS 1.23 2.53 2.68 2.49 2.04 1.26 1.30 -3.61%
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 1.12 1.27 1.79 1.64 1.61 1.32 1.16 -2.30%
P/EPS 12.79 10.52 13.92 12.64 11.03 9.07 6.95 50.00%
EY 7.82 9.50 7.18 7.91 9.06 11.02 14.39 -33.33%
DY 0.00 0.00 0.00 1.60 1.65 2.16 2.48 -
P/NAPS 1.17 1.95 2.60 2.50 2.42 1.47 1.26 -4.80%

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