[SUBUR] YoY Quarter Result on 31-Jan-2006 [#2]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
29-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Jan-2006 [#2]
Profit Trend
QoQ- -1.77%
YoY- 30.38%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Quarter Result
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/07/03 31/01/04 CAGR
Revenue 114,240 144,891 140,178 133,189 129,476 109,618 109,593 0.83%
PBT 101 4,837 20,201 25,833 24,001 17,553 12,095 -61.55%
Tax 154 -573 -5,977 -3,850 -7,140 -5,710 -3,085 -
NP 255 4,264 14,224 21,983 16,861 11,843 9,010 -50.94%
-
NP to SH 255 4,264 14,224 21,983 16,861 11,843 9,010 -50.94%
-
Tax Rate -152.48% 11.85% 29.59% 14.90% 29.75% 32.53% 25.51% -
Total Cost 113,985 140,627 125,954 111,206 112,615 97,775 100,583 2.53%
-
Net Worth 594,346 557,738 360,094 454,315 389,386 362,256 373,440 9.72%
Dividend
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/07/03 31/01/04 CAGR
Div - 5,397 - - - - - -
Div Payout % - 126.58% - - - - - -
Equity
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/07/03 31/01/04 CAGR
Net Worth 594,346 557,738 360,094 454,315 389,386 362,256 373,440 9.72%
NOSH 196,153 179,915 180,047 183,191 186,309 199,042 197,587 -0.14%
Ratio Analysis
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/07/03 31/01/04 CAGR
NP Margin 0.22% 2.94% 10.15% 16.51% 13.02% 10.80% 8.22% -
ROE 0.04% 0.76% 3.95% 4.84% 4.33% 3.27% 2.41% -
Per Share
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/07/03 31/01/04 CAGR
RPS 58.24 80.53 77.86 72.70 69.50 55.07 55.47 0.97%
EPS 0.13 2.37 7.90 12.00 9.05 5.95 4.56 -50.87%
DPS 0.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.03 3.10 2.00 2.48 2.09 1.82 1.89 9.88%
Adjusted Per Share Value based on latest NOSH - 183,191
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/07/03 31/01/04 CAGR
RPS 54.66 69.33 67.07 63.73 61.95 52.45 52.44 0.83%
EPS 0.12 2.04 6.81 10.52 8.07 5.67 4.31 -51.10%
DPS 0.00 2.58 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8438 2.6686 1.7229 2.1738 1.8631 1.7333 1.7868 9.72%
Price Multiplier on Financial Quarter End Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/07/03 31/01/04 CAGR
Date 30/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/07/03 30/01/04 -
Price 1.68 3.40 4.98 2.73 2.72 1.89 1.96 -
P/RPS 2.88 4.22 6.40 3.75 3.91 3.43 3.53 -3.98%
P/EPS 1,292.31 143.46 63.04 22.75 30.06 31.76 42.98 97.37%
EY 0.08 0.70 1.59 4.40 3.33 3.15 2.33 -49.01%
DY 0.00 0.88 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 1.10 2.49 1.10 1.30 1.04 1.04 -11.95%
Price Multiplier on Announcement Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/07/03 31/01/04 CAGR
Date 30/03/09 26/03/08 28/03/07 29/03/06 29/03/05 26/09/03 24/03/04 -
Price 1.73 3.24 5.00 2.75 2.55 1.70 2.76 -
P/RPS 2.97 4.02 6.42 3.78 3.67 3.09 4.98 -9.81%
P/EPS 1,330.77 136.71 63.29 22.92 28.18 28.57 60.53 85.40%
EY 0.08 0.73 1.58 4.36 3.55 3.50 1.65 -45.37%
DY 0.00 0.93 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 1.05 2.50 1.11 1.22 0.93 1.46 -17.13%

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