[SUBUR] YoY Annualized Quarter Result on 30-Apr-2007 [#3]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
27-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
30-Apr-2007 [#3]
Profit Trend
QoQ- -14.17%
YoY- -11.54%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Revenue 681,062 545,361 563,016 532,798 512,209 547,660 490,057 5.63%
PBT 41,093 19,249 25,641 94,977 99,356 108,216 57,652 -5.48%
Tax -9,312 -7,088 -2,348 -23,868 -18,974 -27,137 -15,276 -7.91%
NP 31,781 12,161 23,293 71,109 80,381 81,078 42,376 -4.67%
-
NP to SH 31,781 12,161 23,293 71,109 80,381 81,078 42,376 -4.67%
-
Tax Rate 22.66% 36.82% 9.16% 25.13% 19.10% 25.08% 26.50% -
Total Cost 649,281 533,200 539,722 461,689 431,828 466,581 447,681 6.38%
-
Net Worth 600,606 574,075 540,478 359,987 466,411 409,613 375,592 8.13%
Dividend
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Div - - - - 19,510 17,377 13,178 -
Div Payout % - - - - 24.27% 21.43% 31.10% -
Equity
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Net Worth 600,606 574,075 540,478 359,987 466,411 409,613 375,592 8.13%
NOSH 188,278 188,840 181,979 179,993 182,906 186,188 197,680 -0.80%
Ratio Analysis
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
NP Margin 4.67% 2.23% 4.14% 13.35% 15.69% 14.80% 8.65% -
ROE 5.29% 2.12% 4.31% 19.75% 17.23% 19.79% 11.28% -
Per Share
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 361.73 288.79 309.38 296.01 280.04 294.14 247.90 6.49%
EPS 16.88 6.44 12.80 39.51 43.95 43.55 21.55 -3.98%
DPS 0.00 0.00 0.00 0.00 10.67 9.33 6.67 -
NAPS 3.19 3.04 2.97 2.00 2.55 2.20 1.90 9.01%
Adjusted Per Share Value based on latest NOSH - 179,889
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 325.87 260.94 269.39 254.93 245.08 262.04 234.48 5.63%
EPS 15.21 5.82 11.15 34.02 38.46 38.79 20.28 -4.67%
DPS 0.00 0.00 0.00 0.00 9.33 8.31 6.31 -
NAPS 2.8737 2.7468 2.586 1.7224 2.2316 1.9599 1.7971 8.13%
Price Multiplier on Financial Quarter End Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 -
Price 2.19 1.71 3.16 5.35 3.32 2.69 2.82 -
P/RPS 0.61 0.59 1.02 1.81 1.19 0.91 1.14 -9.89%
P/EPS 12.97 26.55 24.69 13.54 7.55 6.18 13.16 -0.24%
EY 7.71 3.77 4.05 7.38 13.24 16.19 7.60 0.23%
DY 0.00 0.00 0.00 0.00 3.21 3.47 2.36 -
P/NAPS 0.69 0.56 1.06 2.68 1.30 1.22 1.48 -11.93%
Price Multiplier on Announcement Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 25/06/10 29/06/09 25/06/08 27/06/07 26/06/06 28/06/05 25/06/04 -
Price 2.03 1.97 3.16 5.20 3.22 2.58 2.79 -
P/RPS 0.56 0.68 1.02 1.76 1.15 0.88 1.13 -11.03%
P/EPS 12.03 30.59 24.69 13.16 7.33 5.92 13.02 -1.30%
EY 8.32 3.27 4.05 7.60 13.65 16.88 7.68 1.34%
DY 0.00 0.00 0.00 0.00 3.31 3.62 2.39 -
P/NAPS 0.64 0.65 1.06 2.60 1.26 1.17 1.47 -12.93%

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