[SUBUR] QoQ TTM 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- -26.16%
YoY- -37.66%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
TTM Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 611,935 573,528 565,017 560,304 550,865 523,830 547,797 7.66%
PBT 29,945 36,595 50,377 65,741 88,597 89,839 96,101 -54.07%
Tax -5,185 -5,779 -11,104 -16,508 -21,919 -22,636 -24,881 -64.88%
NP 24,760 30,816 39,273 49,233 66,678 67,203 71,220 -50.58%
-
NP to SH 24,762 30,816 39,273 49,233 66,678 67,203 71,220 -50.58%
-
Tax Rate 17.32% 15.79% 22.04% 25.11% 24.74% 25.20% 25.89% -
Total Cost 587,175 542,712 525,744 511,071 484,187 456,627 476,577 14.94%
-
Net Worth 568,468 551,046 539,746 539,944 359,833 359,778 360,094 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 - - - - - - 14,526 -
Div Payout % - - - - - - 20.40% -
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 568,468 551,046 539,746 539,944 359,833 359,778 360,094 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 4.05% 5.37% 6.95% 8.79% 12.10% 12.83% 13.00% -
ROE 4.36% 5.59% 7.28% 9.12% 18.53% 18.68% 19.78% -
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 324.01 309.12 314.05 311.31 306.18 291.20 304.25 4.28%
EPS 13.11 16.61 21.83 27.35 37.06 37.36 39.56 -52.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 8.00 -
NAPS 3.01 2.97 3.00 3.00 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 292.79 274.42 270.34 268.09 263.57 250.64 262.10 7.66%
EPS 11.85 14.74 18.79 23.56 31.90 32.15 34.08 -50.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.95 -
NAPS 2.7199 2.6366 2.5825 2.5835 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 0.96 1.02 1.08 1.19 1.65 1.84 1.64 -30.04%
P/EPS 23.64 19.03 15.58 13.53 13.63 14.32 12.59 52.25%
EY 4.23 5.26 6.42 7.39 7.34 6.98 7.94 -34.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.61 -
P/NAPS 1.03 1.06 1.13 1.23 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 0.66 1.02 1.03 1.12 1.27 1.79 1.64 -45.52%
P/EPS 16.40 19.03 14.84 12.79 10.52 13.92 12.64 18.97%
EY 6.10 5.26 6.74 7.82 9.50 7.18 7.91 -15.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.60 -
P/NAPS 0.71 1.06 1.08 1.17 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