[SUBUR] YoY Cumulative Quarter Result on 31-Oct-2007 [#1]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
28-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
31-Oct-2007 [#1]
Profit Trend
QoQ- -85.37%
YoY- -64.14%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Cumulative Result
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Revenue 158,263 162,419 138,085 160,180 150,741 118,321 147,044 1.23%
PBT 13,668 10,134 8,561 12,409 35,265 26,655 30,886 -12.69%
Tax -3,664 -3,062 -5,379 -2,654 -8,065 -4,277 -8,094 -12.36%
NP 10,004 7,072 3,182 9,755 27,200 22,378 22,792 -12.81%
-
NP to SH 10,004 7,072 3,182 9,755 27,200 22,378 22,792 -12.81%
-
Tax Rate 26.81% 30.22% 62.83% 21.39% 22.87% 16.05% 26.21% -
Total Cost 148,259 155,347 134,903 150,425 123,541 95,943 124,252 2.98%
-
Net Worth 611,146 590,276 573,896 557,942 360,025 432,114 383,363 8.07%
Dividend
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Net Worth 611,146 590,276 573,896 557,942 360,025 432,114 383,363 8.07%
NOSH 188,045 188,586 189,404 179,981 180,012 183,878 190,728 -0.23%
Ratio Analysis
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
NP Margin 6.32% 4.35% 2.30% 6.09% 18.04% 18.91% 15.50% -
ROE 1.64% 1.20% 0.55% 1.75% 7.56% 5.18% 5.95% -
Per Share
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 84.16 86.12 72.90 89.00 83.74 64.35 77.10 1.47%
EPS 5.32 3.75 1.68 5.42 15.11 12.17 11.95 -12.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.25 3.13 3.03 3.10 2.00 2.35 2.01 8.33%
Adjusted Per Share Value based on latest NOSH - 179,981
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 75.72 77.71 66.07 76.64 72.12 56.61 70.36 1.23%
EPS 4.79 3.38 1.52 4.67 13.01 10.71 10.91 -12.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9241 2.8243 2.7459 2.6696 1.7226 2.0675 1.8343 8.07%
Price Multiplier on Financial Quarter End Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 -
Price 2.20 1.96 1.76 3.70 4.08 2.70 2.50 -
P/RPS 2.61 2.28 2.41 4.16 4.87 4.20 3.24 -3.53%
P/EPS 41.35 52.27 104.76 68.27 27.00 22.19 20.92 12.02%
EY 2.42 1.91 0.95 1.46 3.70 4.51 4.78 -10.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.63 0.58 1.19 2.04 1.15 1.24 -9.52%
Price Multiplier on Announcement Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 21/12/10 30/12/09 30/12/08 28/12/07 21/12/06 28/12/05 22/12/04 -
Price 2.28 1.97 1.69 3.50 4.84 2.70 2.36 -
P/RPS 2.71 2.29 2.32 3.93 5.78 4.20 3.06 -2.00%
P/EPS 42.86 52.53 100.60 64.58 32.03 22.19 19.75 13.77%
EY 2.33 1.90 0.99 1.55 3.12 4.51 5.06 -12.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.63 0.56 1.13 2.42 1.15 1.17 -8.20%

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