[SUBUR] YoY Annualized Quarter Result on 31-Jan-2007 [#2]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
28-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Jan-2007 [#2]
Profit Trend
QoQ- -23.85%
YoY- -6.62%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/07/03 CAGR
Revenue 693,348 504,650 610,142 581,838 503,020 553,040 383,446 9.52%
PBT 36,910 17,324 34,492 110,932 104,976 109,774 50,600 -4.73%
Tax -10,114 -10,450 -6,454 -28,084 -16,254 -30,468 -16,154 -6.94%
NP 26,796 6,874 28,038 82,848 88,722 79,306 34,446 -3.78%
-
NP to SH 26,796 6,874 28,038 82,848 88,722 79,306 34,446 -3.78%
-
Tax Rate 27.40% 60.32% 18.71% 25.32% 15.48% 27.76% 31.92% -
Total Cost 666,552 497,776 582,104 498,990 414,298 473,734 349,000 10.45%
-
Net Worth 588,985 572,203 557,880 360,049 455,172 389,815 363,219 7.70%
Dividend
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/07/03 CAGR
Div - - 10,797 - - - - -
Div Payout % - - 38.51% - - - - -
Equity
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/07/03 CAGR
Net Worth 588,985 572,203 557,880 360,049 455,172 389,815 363,219 7.70%
NOSH 188,174 188,846 179,961 180,024 183,537 186,514 199,571 -0.89%
Ratio Analysis
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/07/03 CAGR
NP Margin 3.86% 1.36% 4.60% 14.24% 17.64% 14.34% 8.98% -
ROE 4.55% 1.20% 5.03% 23.01% 19.49% 20.34% 9.48% -
Per Share
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/07/03 CAGR
RPS 368.46 267.23 339.04 323.20 274.07 296.51 192.13 10.52%
EPS 14.24 3.64 15.58 46.02 48.34 42.52 17.26 -2.91%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 0.00 -
NAPS 3.13 3.03 3.10 2.00 2.48 2.09 1.82 8.68%
Adjusted Per Share Value based on latest NOSH - 180,047
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/07/03 CAGR
RPS 331.75 241.46 291.93 278.39 240.68 264.61 183.47 9.52%
EPS 12.82 3.29 13.42 39.64 42.45 37.95 16.48 -3.78%
DPS 0.00 0.00 5.17 0.00 0.00 0.00 0.00 -
NAPS 2.8181 2.7378 2.6693 1.7227 2.1779 1.8651 1.7379 7.70%
Price Multiplier on Financial Quarter End Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/07/03 CAGR
Date 29/01/10 30/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/07/03 -
Price 1.90 1.68 3.40 4.98 2.73 2.72 1.89 -
P/RPS 0.52 0.63 1.00 1.54 1.00 0.92 0.98 -9.27%
P/EPS 13.34 46.15 21.82 10.82 5.65 6.40 10.95 3.07%
EY 7.49 2.17 4.58 9.24 17.71 15.63 9.13 -2.99%
DY 0.00 0.00 1.76 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.55 1.10 2.49 1.10 1.30 1.04 -7.86%
Price Multiplier on Announcement Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/07/03 CAGR
Date 19/03/10 30/03/09 26/03/08 28/03/07 29/03/06 29/03/05 26/09/03 -
Price 1.93 1.73 3.24 5.00 2.75 2.55 1.70 -
P/RPS 0.52 0.65 0.96 1.55 1.00 0.86 0.88 -7.76%
P/EPS 13.55 47.53 20.80 10.86 5.69 6.00 9.85 5.02%
EY 7.38 2.10 4.81 9.20 17.58 16.67 10.15 -4.77%
DY 0.00 0.00 1.85 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.57 1.05 2.50 1.11 1.22 0.93 -6.03%

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