[SUBUR] YoY Annualized Quarter Result on 30-Apr-2008 [#3]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
25-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
30-Apr-2008 [#3]
Profit Trend
QoQ- -16.92%
YoY- -67.24%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Revenue 648,296 681,062 545,361 563,016 532,798 512,209 547,660 2.85%
PBT 41,973 41,093 19,249 25,641 94,977 99,356 108,216 -14.59%
Tax -10,189 -9,312 -7,088 -2,348 -23,868 -18,974 -27,137 -15.05%
NP 31,784 31,781 12,161 23,293 71,109 80,381 81,078 -14.44%
-
NP to SH 31,784 31,781 12,161 23,293 71,109 80,381 81,078 -14.44%
-
Tax Rate 24.28% 22.66% 36.82% 9.16% 25.13% 19.10% 25.08% -
Total Cost 616,512 649,281 533,200 539,722 461,689 431,828 466,581 4.75%
-
Net Worth 618,997 600,606 574,075 540,478 359,987 466,411 409,613 7.12%
Dividend
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Div - - - - - 19,510 17,377 -
Div Payout % - - - - - 24.27% 21.43% -
Equity
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Net Worth 618,997 600,606 574,075 540,478 359,987 466,411 409,613 7.12%
NOSH 188,145 188,278 188,840 181,979 179,993 182,906 186,188 0.17%
Ratio Analysis
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
NP Margin 4.90% 4.67% 2.23% 4.14% 13.35% 15.69% 14.80% -
ROE 5.13% 5.29% 2.12% 4.31% 19.75% 17.23% 19.79% -
Per Share
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
RPS 344.57 361.73 288.79 309.38 296.01 280.04 294.14 2.67%
EPS 16.89 16.88 6.44 12.80 39.51 43.95 43.55 -14.59%
DPS 0.00 0.00 0.00 0.00 0.00 10.67 9.33 -
NAPS 3.29 3.19 3.04 2.97 2.00 2.55 2.20 6.93%
Adjusted Per Share Value based on latest NOSH - 185,537
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
RPS 310.19 325.87 260.94 269.39 254.93 245.08 262.04 2.85%
EPS 15.21 15.21 5.82 11.15 34.02 38.46 38.79 -14.44%
DPS 0.00 0.00 0.00 0.00 0.00 9.33 8.31 -
NAPS 2.9617 2.8737 2.7468 2.586 1.7224 2.2316 1.9599 7.12%
Price Multiplier on Financial Quarter End Date
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Date 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 -
Price 3.01 2.19 1.71 3.16 5.35 3.32 2.69 -
P/RPS 0.87 0.61 0.59 1.02 1.81 1.19 0.91 -0.74%
P/EPS 17.82 12.97 26.55 24.69 13.54 7.55 6.18 19.29%
EY 5.61 7.71 3.77 4.05 7.38 13.24 16.19 -16.18%
DY 0.00 0.00 0.00 0.00 0.00 3.21 3.47 -
P/NAPS 0.91 0.69 0.56 1.06 2.68 1.30 1.22 -4.76%
Price Multiplier on Announcement Date
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Date 24/06/11 25/06/10 29/06/09 25/06/08 27/06/07 26/06/06 28/06/05 -
Price 2.79 2.03 1.97 3.16 5.20 3.22 2.58 -
P/RPS 0.81 0.56 0.68 1.02 1.76 1.15 0.88 -1.37%
P/EPS 16.52 12.03 30.59 24.69 13.16 7.33 5.92 18.64%
EY 6.05 8.32 3.27 4.05 7.60 13.65 16.88 -15.71%
DY 0.00 0.00 0.00 0.00 0.00 3.31 3.62 -
P/NAPS 0.85 0.64 0.65 1.06 2.60 1.26 1.17 -5.18%

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