[SUBUR] YoY Cumulative 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- 28.75%
YoY- -11.54%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Cumulative Result
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Revenue 510,797 409,021 422,262 399,599 384,157 410,745 367,543 5.63%
PBT 30,820 14,437 19,231 71,233 74,517 81,162 43,239 -5.48%
Tax -6,984 -5,316 -1,761 -17,901 -14,231 -20,353 -11,457 -7.91%
NP 23,836 9,121 17,470 53,332 60,286 60,809 31,782 -4.67%
-
NP to SH 23,836 9,121 17,470 53,332 60,286 60,809 31,782 -4.67%
-
Tax Rate 22.66% 36.82% 9.16% 25.13% 19.10% 25.08% 26.50% -
Total Cost 486,961 399,900 404,792 346,267 323,871 349,936 335,761 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 - - - - 14,632 13,033 9,884 -
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 188,278 188,840 181,979 179,993 182,906 186,187 197,680 -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 3.97% 1.59% 3.23% 14.81% 12.93% 14.85% 8.46% -
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 271.30 216.60 232.04 222.01 210.03 220.61 185.93 6.49%
EPS 12.66 4.83 9.60 29.63 32.96 32.66 16.16 -3.98%
DPS 0.00 0.00 0.00 0.00 8.00 7.00 5.00 -
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 244.40 195.70 202.04 191.20 183.81 196.53 175.86 5.63%
EPS 11.40 4.36 8.36 25.52 28.84 29.10 15.21 -4.68%
DPS 0.00 0.00 0.00 0.00 7.00 6.24 4.73 -
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 0.81 0.79 1.36 2.41 1.58 1.22 1.52 -9.95%
P/EPS 17.30 35.40 32.92 18.06 10.07 8.24 17.54 -0.22%
EY 5.78 2.82 3.04 5.54 9.93 12.14 5.70 0.23%
DY 0.00 0.00 0.00 0.00 2.41 2.60 1.77 -
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 0.75 0.91 1.36 2.34 1.53 1.17 1.50 -10.90%
P/EPS 16.03 40.79 32.92 17.55 9.77 7.90 17.35 -1.30%
EY 6.24 2.45 3.04 5.70 10.24 12.66 5.76 1.34%
DY 0.00 0.00 0.00 0.00 2.48 2.71 1.79 -
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