[SUBUR] YoY Cumulative Quarter Result on 31-Jul-2007 [#4]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
28-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Jul-2007 [#4]
Profit Trend
QoQ- 25.02%
YoY- -10.09%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Cumulative Result
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Revenue 679,853 598,392 603,951 550,865 508,388 532,516 500,274 5.24%
PBT 46,332 25,320 30,019 88,597 93,123 109,597 65,705 -5.65%
Tax -16,331 -7,487 -5,204 -21,919 -18,966 -24,937 -19,910 -3.24%
NP 30,001 17,833 24,815 66,678 74,157 84,660 45,795 -6.80%
-
NP to SH 30,001 17,833 24,817 66,678 74,157 84,660 45,795 -6.80%
-
Tax Rate 35.25% 29.57% 17.34% 24.74% 20.37% 22.75% 30.30% -
Total Cost 649,852 580,559 579,136 484,187 434,231 447,856 454,479 6.13%
-
Net Worth 606,218 583,110 568,912 521,934 464,505 416,147 372,887 8.43%
Dividend
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Div - - - - 14,572 13,004 9,812 -
Div Payout % - - - - 19.65% 15.36% 21.43% -
Equity
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Net Worth 606,218 583,110 568,912 521,934 464,505 416,147 372,887 8.43%
NOSH 188,266 188,708 189,007 179,977 182,159 185,780 196,256 -0.69%
Ratio Analysis
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
NP Margin 4.41% 2.98% 4.11% 12.10% 14.59% 15.90% 9.15% -
ROE 4.95% 3.06% 4.36% 12.78% 15.96% 20.34% 12.28% -
Per Share
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 361.11 317.10 319.54 306.07 279.09 286.64 254.91 5.97%
EPS 15.94 9.45 13.13 35.28 40.71 45.57 23.48 -6.24%
DPS 0.00 0.00 0.00 0.00 8.00 7.00 5.00 -
NAPS 3.22 3.09 3.01 2.90 2.55 2.24 1.90 9.18%
Adjusted Per Share Value based on latest NOSH - 179,916
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 325.29 286.31 288.97 263.57 243.25 254.79 239.37 5.24%
EPS 14.35 8.53 11.87 31.90 35.48 40.51 21.91 -6.80%
DPS 0.00 0.00 0.00 0.00 6.97 6.22 4.70 -
NAPS 2.9006 2.79 2.7221 2.4973 2.2225 1.9911 1.7842 8.43%
Price Multiplier on Financial Quarter End Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 -
Price 2.15 2.26 3.10 5.05 3.22 2.54 2.84 -
P/RPS 0.60 0.71 0.97 1.65 1.15 0.89 1.11 -9.74%
P/EPS 13.49 23.92 23.61 13.63 7.91 5.57 12.17 1.73%
EY 7.41 4.18 4.24 7.34 12.64 17.94 8.22 -1.71%
DY 0.00 0.00 0.00 0.00 2.48 2.76 1.76 -
P/NAPS 0.67 0.73 1.03 1.74 1.26 1.13 1.49 -12.46%
Price Multiplier on Announcement Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 27/09/06 28/09/05 29/09/04 -
Price 2.26 2.02 2.15 3.90 3.74 2.76 2.54 -
P/RPS 0.63 0.64 0.67 1.27 1.34 0.96 1.00 -7.40%
P/EPS 14.18 21.38 16.37 10.53 9.19 6.06 10.89 4.49%
EY 7.05 4.68 6.11 9.50 10.89 16.51 9.19 -4.32%
DY 0.00 0.00 0.00 0.00 2.14 2.54 1.97 -
P/NAPS 0.70 0.65 0.71 1.34 1.47 1.23 1.34 -10.25%

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