[SUBUR] YoY Annualized Quarter Result on 30-Apr-2006 [#3]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
26-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
30-Apr-2006 [#3]
Profit Trend
QoQ- -9.4%
YoY- -0.86%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 31/10/02 CAGR
Revenue 545,361 563,016 532,798 512,209 547,660 490,057 377,829 5.80%
PBT 19,249 25,641 94,977 99,356 108,216 57,652 47,464 -12.96%
Tax -7,088 -2,348 -23,868 -18,974 -27,137 -15,276 -7,348 -0.55%
NP 12,161 23,293 71,109 80,381 81,078 42,376 40,116 -16.77%
-
NP to SH 12,161 23,293 71,109 80,381 81,078 42,376 40,116 -16.77%
-
Tax Rate 36.82% 9.16% 25.13% 19.10% 25.08% 26.50% 15.48% -
Total Cost 533,200 539,722 461,689 431,828 466,581 447,681 337,713 7.27%
-
Net Worth 574,075 540,478 359,987 466,411 409,613 375,592 320,074 9.40%
Dividend
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 31/10/02 CAGR
Div - - - 19,510 17,377 13,178 - -
Div Payout % - - - 24.27% 21.43% 31.10% - -
Equity
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 31/10/02 CAGR
Net Worth 574,075 540,478 359,987 466,411 409,613 375,592 320,074 9.40%
NOSH 188,840 181,979 179,993 182,906 186,188 197,680 200,046 -0.88%
Ratio Analysis
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 31/10/02 CAGR
NP Margin 2.23% 4.14% 13.35% 15.69% 14.80% 8.65% 10.62% -
ROE 2.12% 4.31% 19.75% 17.23% 19.79% 11.28% 12.53% -
Per Share
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 31/10/02 CAGR
RPS 288.79 309.38 296.01 280.04 294.14 247.90 188.87 6.74%
EPS 6.44 12.80 39.51 43.95 43.55 21.55 20.05 -16.02%
DPS 0.00 0.00 0.00 10.67 9.33 6.67 0.00 -
NAPS 3.04 2.97 2.00 2.55 2.20 1.90 1.60 10.37%
Adjusted Per Share Value based on latest NOSH - 181,584
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 31/10/02 CAGR
RPS 260.94 269.39 254.93 245.08 262.04 234.48 180.78 5.80%
EPS 5.82 11.15 34.02 38.46 38.79 20.28 19.19 -16.76%
DPS 0.00 0.00 0.00 9.33 8.31 6.31 0.00 -
NAPS 2.7468 2.586 1.7224 2.2316 1.9599 1.7971 1.5315 9.40%
Price Multiplier on Financial Quarter End Date
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 31/10/02 CAGR
Date 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 31/10/02 -
Price 1.71 3.16 5.35 3.32 2.69 2.82 1.60 -
P/RPS 0.59 1.02 1.81 1.19 0.91 1.14 0.85 -5.46%
P/EPS 26.55 24.69 13.54 7.55 6.18 13.16 7.98 20.30%
EY 3.77 4.05 7.38 13.24 16.19 7.60 12.53 -16.86%
DY 0.00 0.00 0.00 3.21 3.47 2.36 0.00 -
P/NAPS 0.56 1.06 2.68 1.30 1.22 1.48 1.00 -8.53%
Price Multiplier on Announcement Date
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 31/10/02 CAGR
Date 29/06/09 25/06/08 27/06/07 26/06/06 28/06/05 25/06/04 20/12/02 -
Price 1.97 3.16 5.20 3.22 2.58 2.79 1.32 -
P/RPS 0.68 1.02 1.76 1.15 0.88 1.13 0.70 -0.44%
P/EPS 30.59 24.69 13.16 7.33 5.92 13.02 6.58 26.66%
EY 3.27 4.05 7.60 13.65 16.88 7.68 15.19 -21.04%
DY 0.00 0.00 0.00 3.31 3.62 2.39 0.00 -
P/NAPS 0.65 1.06 2.60 1.26 1.17 1.47 0.83 -3.69%

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