[SUBUR] YoY Annualized Quarter Result on 31-Oct-2006 [#1]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
21-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Oct-2006 [#1]
Profit Trend
QoQ- 46.72%
YoY- 21.55%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 30/04/03 CAGR
Revenue 649,676 552,340 640,720 602,964 473,284 588,176 328,420 11.04%
PBT 40,536 34,244 49,636 141,060 106,620 123,544 30,988 4.21%
Tax -12,248 -21,516 -10,616 -32,260 -17,108 -32,376 -9,468 4.03%
NP 28,288 12,728 39,020 108,800 89,512 91,168 21,520 4.29%
-
NP to SH 28,288 12,728 39,020 108,800 89,512 91,168 21,520 4.29%
-
Tax Rate 30.22% 62.83% 21.39% 22.87% 16.05% 26.21% 30.55% -
Total Cost 621,388 539,612 601,700 494,164 383,772 497,008 306,900 11.44%
-
Net Worth 590,276 573,896 557,942 360,025 432,114 383,363 355,999 8.07%
Dividend
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 30/04/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 30/04/03 CAGR
Net Worth 590,276 573,896 557,942 360,025 432,114 383,363 355,999 8.07%
NOSH 188,586 189,404 179,981 180,012 183,878 190,728 199,999 -0.89%
Ratio Analysis
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 30/04/03 CAGR
NP Margin 4.35% 2.30% 6.09% 18.04% 18.91% 15.50% 6.55% -
ROE 4.79% 2.22% 6.99% 30.22% 20.71% 23.78% 6.04% -
Per Share
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 30/04/03 CAGR
RPS 344.50 291.62 355.99 334.96 257.39 308.38 164.21 12.05%
EPS 15.00 6.72 21.68 60.44 48.68 47.80 10.76 5.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.13 3.03 3.10 2.00 2.35 2.01 1.78 9.05%
Adjusted Per Share Value based on latest NOSH - 180,012
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 30/04/03 CAGR
RPS 310.85 264.28 306.56 288.50 226.45 281.42 157.14 11.04%
EPS 13.53 6.09 18.67 52.06 42.83 43.62 10.30 4.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8243 2.7459 2.6696 1.7226 2.0675 1.8343 1.7033 8.07%
Price Multiplier on Financial Quarter End Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 30/04/03 CAGR
Date 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 30/04/03 -
Price 1.96 1.76 3.70 4.08 2.70 2.50 1.32 -
P/RPS 0.57 0.60 1.04 1.22 1.05 0.81 0.80 -5.07%
P/EPS 13.07 26.19 17.07 6.75 5.55 5.23 12.27 0.97%
EY 7.65 3.82 5.86 14.81 18.03 19.12 8.15 -0.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.58 1.19 2.04 1.15 1.24 0.74 -2.44%
Price Multiplier on Announcement Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 30/04/03 CAGR
Date 30/12/09 30/12/08 28/12/07 21/12/06 28/12/05 22/12/04 20/06/03 -
Price 1.97 1.69 3.50 4.84 2.70 2.36 1.52 -
P/RPS 0.57 0.58 0.98 1.44 1.05 0.77 0.93 -7.24%
P/EPS 13.13 25.15 16.14 8.01 5.55 4.94 14.13 -1.12%
EY 7.61 3.98 6.19 12.49 18.03 20.25 7.08 1.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.56 1.13 2.42 1.15 1.17 0.85 -4.49%

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