[SUBUR] YoY Cumulative 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- -63.32%
YoY- 21.55%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Cumulative Result
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 30/04/03 CAGR
Revenue 162,419 138,085 160,180 150,741 118,321 147,044 82,105 11.04%
PBT 10,134 8,561 12,409 35,265 26,655 30,886 7,747 4.21%
Tax -3,062 -5,379 -2,654 -8,065 -4,277 -8,094 -2,367 4.03%
NP 7,072 3,182 9,755 27,200 22,378 22,792 5,380 4.29%
-
NP to SH 7,072 3,182 9,755 27,200 22,378 22,792 5,380 4.29%
-
Tax Rate 30.22% 62.83% 21.39% 22.87% 16.05% 26.21% 30.55% -
Total Cost 155,347 134,903 150,425 123,541 95,943 124,252 76,725 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 1.20% 0.55% 1.75% 7.56% 5.18% 5.95% 1.51% -
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 86.12 72.90 89.00 83.74 64.35 77.10 41.05 12.05%
EPS 3.75 1.68 5.42 15.11 12.17 11.95 2.69 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 77.71 66.07 76.64 72.12 56.61 70.36 39.28 11.04%
EPS 3.38 1.52 4.67 13.01 10.71 10.91 2.57 4.29%
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 2.28 2.41 4.16 4.87 4.20 3.24 3.22 -5.16%
P/EPS 52.27 104.76 68.27 27.00 22.19 20.92 49.07 0.97%
EY 1.91 0.95 1.46 3.70 4.51 4.78 2.04 -1.00%
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 2.29 2.32 3.93 5.78 4.20 3.06 3.70 -7.10%
P/EPS 52.53 100.60 64.58 32.03 22.19 19.75 56.51 -1.11%
EY 1.90 0.99 1.55 3.12 4.51 5.06 1.77 1.09%
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