[SUBUR] QoQ TTM 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- -0.78%
YoY- -10.09%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
TTM Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 573,528 565,017 560,304 550,865 523,830 547,797 540,808 3.99%
PBT 36,595 50,377 65,741 88,597 89,839 96,101 101,733 -49.45%
Tax -5,779 -11,104 -16,508 -21,919 -22,636 -24,881 -22,754 -59.92%
NP 30,816 39,273 49,233 66,678 67,203 71,220 78,979 -46.63%
-
NP to SH 30,816 39,273 49,233 66,678 67,203 71,220 78,979 -46.63%
-
Tax Rate 15.79% 22.04% 25.11% 24.74% 25.20% 25.89% 22.37% -
Total Cost 542,712 525,744 511,071 484,187 456,627 476,577 461,829 11.36%
-
Net Worth 551,046 539,746 539,944 359,833 359,778 360,094 360,025 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 - - - - - 14,526 14,526 -
Div Payout % - - - - - 20.40% 18.39% -
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 551,046 539,746 539,944 359,833 359,778 360,094 360,025 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 5.37% 6.95% 8.79% 12.10% 12.83% 13.00% 14.60% -
ROE 5.59% 7.28% 9.12% 18.53% 18.68% 19.78% 21.94% -
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 309.12 314.05 311.31 306.18 291.20 304.25 300.43 1.92%
EPS 16.61 21.83 27.35 37.06 37.36 39.56 43.87 -47.69%
DPS 0.00 0.00 0.00 0.00 0.00 8.00 8.00 -
NAPS 2.97 3.00 3.00 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 274.42 270.34 268.09 263.57 250.64 262.10 258.76 3.99%
EPS 14.74 18.79 23.56 31.90 32.15 34.08 37.79 -46.64%
DPS 0.00 0.00 0.00 0.00 0.00 6.95 6.95 -
NAPS 2.6366 2.5825 2.5835 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 1.02 1.08 1.19 1.65 1.84 1.64 1.36 -17.46%
P/EPS 19.03 15.58 13.53 13.63 14.32 12.59 9.30 61.24%
EY 5.26 6.42 7.39 7.34 6.98 7.94 10.75 -37.93%
DY 0.00 0.00 0.00 0.00 0.00 1.61 1.96 -
P/NAPS 1.06 1.13 1.23 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 1.02 1.03 1.12 1.27 1.79 1.64 1.61 -26.25%
P/EPS 19.03 14.84 12.79 10.52 13.92 12.64 11.03 43.89%
EY 5.26 6.74 7.82 9.50 7.18 7.91 9.06 -30.42%
DY 0.00 0.00 0.00 0.00 0.00 1.60 1.65 -
P/NAPS 1.06 1.08 1.17 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