[SUBUR] YoY Annualized Quarter Result on 31-Jan-2006 [#2]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
29-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Jan-2006 [#2]
Profit Trend
QoQ- -0.88%
YoY- 11.87%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/07/03 31/01/04 CAGR
Revenue 504,650 610,142 581,838 503,020 553,040 383,446 506,052 -0.05%
PBT 17,324 34,492 110,932 104,976 109,774 50,600 58,768 -21.65%
Tax -10,450 -6,454 -28,084 -16,254 -30,468 -16,154 -13,330 -4.74%
NP 6,874 28,038 82,848 88,722 79,306 34,446 45,438 -31.42%
-
NP to SH 6,874 28,038 82,848 88,722 79,306 34,446 45,438 -31.42%
-
Tax Rate 60.32% 18.71% 25.32% 15.48% 27.76% 31.92% 22.68% -
Total Cost 497,776 582,104 498,990 414,298 473,734 349,000 460,614 1.56%
-
Net Worth 572,203 557,880 360,049 455,172 389,815 363,219 375,387 8.78%
Dividend
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/07/03 31/01/04 CAGR
Div - 10,797 - - - - - -
Div Payout % - 38.51% - - - - - -
Equity
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/07/03 31/01/04 CAGR
Net Worth 572,203 557,880 360,049 455,172 389,815 363,219 375,387 8.78%
NOSH 188,846 179,961 180,024 183,537 186,514 199,571 198,617 -1.00%
Ratio Analysis
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/07/03 31/01/04 CAGR
NP Margin 1.36% 4.60% 14.24% 17.64% 14.34% 8.98% 8.98% -
ROE 1.20% 5.03% 23.01% 19.49% 20.34% 9.48% 12.10% -
Per Share
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/07/03 31/01/04 CAGR
RPS 267.23 339.04 323.20 274.07 296.51 192.13 254.79 0.95%
EPS 3.64 15.58 46.02 48.34 42.52 17.26 22.96 -30.78%
DPS 0.00 6.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.03 3.10 2.00 2.48 2.09 1.82 1.89 9.88%
Adjusted Per Share Value based on latest NOSH - 183,191
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/07/03 31/01/04 CAGR
RPS 241.46 291.93 278.39 240.68 264.61 183.47 242.13 -0.05%
EPS 3.29 13.42 39.64 42.45 37.95 16.48 21.74 -31.42%
DPS 0.00 5.17 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7378 2.6693 1.7227 2.1779 1.8651 1.7379 1.7961 8.78%
Price Multiplier on Financial Quarter End Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/07/03 31/01/04 CAGR
Date 30/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/07/03 30/01/04 -
Price 1.68 3.40 4.98 2.73 2.72 1.89 1.96 -
P/RPS 0.63 1.00 1.54 1.00 0.92 0.98 0.77 -3.92%
P/EPS 46.15 21.82 10.82 5.65 6.40 10.95 8.57 39.98%
EY 2.17 4.58 9.24 17.71 15.63 9.13 11.67 -28.54%
DY 0.00 1.76 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 1.10 2.49 1.10 1.30 1.04 1.04 -11.95%
Price Multiplier on Announcement Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/07/03 31/01/04 CAGR
Date 30/03/09 26/03/08 28/03/07 29/03/06 29/03/05 26/09/03 24/03/04 -
Price 1.73 3.24 5.00 2.75 2.55 1.70 2.76 -
P/RPS 0.65 0.96 1.55 1.00 0.86 0.88 1.08 -9.64%
P/EPS 47.53 20.80 10.86 5.69 6.00 9.85 12.06 31.52%
EY 2.10 4.81 9.20 17.58 16.67 10.15 8.29 -23.99%
DY 0.00 1.85 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 1.05 2.50 1.11 1.22 0.93 1.46 -17.13%

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