[SUBUR] YoY Cumulative 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- 24.62%
YoY- -67.24%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Cumulative Result
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Revenue 486,222 510,797 409,021 422,262 399,599 384,157 410,745 2.85%
PBT 31,480 30,820 14,437 19,231 71,233 74,517 81,162 -14.59%
Tax -7,642 -6,984 -5,316 -1,761 -17,901 -14,231 -20,353 -15.05%
NP 23,838 23,836 9,121 17,470 53,332 60,286 60,809 -14.44%
-
NP to SH 23,838 23,836 9,121 17,470 53,332 60,286 60,809 -14.44%
-
Tax Rate 24.28% 22.66% 36.82% 9.16% 25.13% 19.10% 25.08% -
Total Cost 462,384 486,961 399,900 404,792 346,267 323,871 349,936 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 - - - - - 14,632 13,033 -
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 188,145 188,278 188,840 181,979 179,993 182,906 186,187 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 3.85% 3.97% 1.59% 3.23% 14.81% 12.93% 14.85% -
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 258.43 271.30 216.60 232.04 222.01 210.03 220.61 2.67%
EPS 12.67 12.66 4.83 9.60 29.63 32.96 32.66 -14.59%
DPS 0.00 0.00 0.00 0.00 0.00 8.00 7.00 -
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 232.64 244.40 195.70 202.04 191.20 183.81 196.53 2.84%
EPS 11.41 11.40 4.36 8.36 25.52 28.84 29.10 -14.44%
DPS 0.00 0.00 0.00 0.00 0.00 7.00 6.24 -
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 1.16 0.81 0.79 1.36 2.41 1.58 1.22 -0.83%
P/EPS 23.76 17.30 35.40 32.92 18.06 10.07 8.24 19.29%
EY 4.21 5.78 2.82 3.04 5.54 9.93 12.14 -16.17%
DY 0.00 0.00 0.00 0.00 0.00 2.41 2.60 -
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 1.08 0.75 0.91 1.36 2.34 1.53 1.17 -1.32%
P/EPS 22.02 16.03 40.79 32.92 17.55 9.77 7.90 18.62%
EY 4.54 6.24 2.45 3.04 5.70 10.24 12.66 -15.70%
DY 0.00 0.00 0.00 0.00 0.00 2.48 2.71 -
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