[SUBUR] QoQ TTM Result on 31-Jan-2008 [#2]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
26-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
31-Jan-2008 [#2]
Profit Trend
QoQ- -20.23%
YoY- -44.86%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
TTM Result
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Revenue 589,840 611,935 573,528 565,017 560,304 550,865 523,830 8.19%
PBT 26,097 29,945 36,595 50,377 65,741 88,597 89,839 -55.97%
Tax -7,910 -5,185 -5,779 -11,104 -16,508 -21,919 -22,636 -50.22%
NP 18,187 24,760 30,816 39,273 49,233 66,678 67,203 -57.99%
-
NP to SH 18,189 24,762 30,816 39,273 49,233 66,678 67,203 -57.99%
-
Tax Rate 30.31% 17.32% 15.79% 22.04% 25.11% 24.74% 25.20% -
Total Cost 571,653 587,175 542,712 525,744 511,071 484,187 456,627 16.07%
-
Net Worth 573,896 568,468 551,046 539,746 539,944 359,833 359,778 36.32%
Dividend
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Net Worth 573,896 568,468 551,046 539,746 539,944 359,833 359,778 36.32%
NOSH 189,404 188,860 185,537 179,915 179,981 179,916 179,889 3.47%
Ratio Analysis
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
NP Margin 3.08% 4.05% 5.37% 6.95% 8.79% 12.10% 12.83% -
ROE 3.17% 4.36% 5.59% 7.28% 9.12% 18.53% 18.68% -
Per Share
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 311.42 324.01 309.12 314.05 311.31 306.18 291.20 4.55%
EPS 9.60 13.11 16.61 21.83 27.35 37.06 37.36 -59.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.03 3.01 2.97 3.00 3.00 2.00 2.00 31.74%
Adjusted Per Share Value based on latest NOSH - 179,915
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 282.22 292.79 274.42 270.34 268.09 263.57 250.64 8.19%
EPS 8.70 11.85 14.74 18.79 23.56 31.90 32.15 -57.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7459 2.7199 2.6366 2.5825 2.5835 1.7217 1.7214 36.32%
Price Multiplier on Financial Quarter End Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 -
Price 1.76 3.10 3.16 3.40 3.70 5.05 5.35 -
P/RPS 0.57 0.96 1.02 1.08 1.19 1.65 1.84 -54.05%
P/EPS 18.33 23.64 19.03 15.58 13.53 13.63 14.32 17.80%
EY 5.46 4.23 5.26 6.42 7.39 7.34 6.98 -15.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 1.03 1.06 1.13 1.23 2.53 2.68 -63.78%
Price Multiplier on Announcement Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 30/12/08 30/09/08 25/06/08 26/03/08 28/12/07 28/09/07 27/06/07 -
Price 1.69 2.15 3.16 3.24 3.50 3.90 5.20 -
P/RPS 0.54 0.66 1.02 1.03 1.12 1.27 1.79 -54.85%
P/EPS 17.60 16.40 19.03 14.84 12.79 10.52 13.92 16.84%
EY 5.68 6.10 5.26 6.74 7.82 9.50 7.18 -14.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.71 1.06 1.08 1.17 1.95 2.60 -63.90%

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