[SUBUR] YoY 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- -16.28%
YoY- -25.22%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Quarter Result
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Revenue 164,123 156,696 117,191 108,680 132,647 134,225 114,517 6.17%
PBT 12,365 5,775 1,985 15,767 22,029 26,275 13,855 -1.87%
Tax -1,927 -91 1,466 -3,859 -6,104 -5,119 -4,792 -14.08%
NP 10,438 5,684 3,451 11,908 15,925 21,156 9,063 2.38%
-
NP to SH 10,438 5,684 3,451 11,908 15,925 21,156 9,063 2.38%
-
Tax Rate 15.58% 1.58% -73.85% 24.48% 27.71% 19.48% 34.59% -
Total Cost 153,685 151,012 113,740 96,772 116,722 113,069 105,454 6.47%
-
Net Worth 599,949 574,065 551,046 359,778 463,041 408,632 368,730 8.44%
Dividend
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Div - - - - 14,526 13,001 - -
Div Payout % - - - - 91.22% 61.46% - -
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 599,949 574,065 551,046 359,778 463,041 408,632 368,730 8.44%
NOSH 188,072 188,837 185,537 179,889 181,584 185,741 194,068 -0.52%
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 6.36% 3.63% 2.94% 10.96% 12.01% 15.76% 7.91% -
ROE 1.74% 0.99% 0.63% 3.31% 3.44% 5.18% 2.46% -
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 87.27 82.98 63.16 60.41 73.05 72.26 59.01 6.73%
EPS 5.55 3.01 1.86 6.62 8.77 11.39 4.67 2.91%
DPS 0.00 0.00 0.00 0.00 8.00 7.00 0.00 -
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 78.53 74.97 56.07 52.00 63.47 64.22 54.79 6.18%
EPS 4.99 2.72 1.65 5.70 7.62 10.12 4.34 2.35%
DPS 0.00 0.00 0.00 0.00 6.95 6.22 0.00 -
NAPS 2.8706 2.7467 2.6366 1.7214 2.2155 1.9552 1.7643 8.44%
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 2.51 2.06 5.00 8.86 4.54 3.72 4.78 -10.17%
P/EPS 39.46 56.81 169.89 80.82 37.86 23.62 60.39 -6.84%
EY 2.53 1.76 0.59 1.24 2.64 4.23 1.66 7.27%
DY 0.00 0.00 0.00 0.00 2.41 2.60 0.00 -
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 2.33 2.37 5.00 8.61 4.41 3.57 4.73 -11.12%
P/EPS 36.58 65.45 169.89 78.55 36.72 22.65 59.74 -7.84%
EY 2.73 1.53 0.59 1.27 2.72 4.41 1.67 8.53%
DY 0.00 0.00 0.00 0.00 2.48 2.71 0.00 -
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