[SUBUR] YoY Quarter Result on 31-Jul-2006 [#4]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
27-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Jul-2006 [#4]
Profit Trend
QoQ- -12.9%
YoY- -41.84%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Quarter Result
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/01/03 CAGR
Revenue 189,371 189,673 151,266 124,231 121,771 132,731 87,607 12.58%
PBT 10,883 10,714 17,364 18,606 28,435 22,466 10,523 0.51%
Tax -2,171 -3,424 -4,018 -4,735 -4,584 -8,453 -3,415 -6.73%
NP 8,712 7,290 13,346 13,871 23,851 14,013 7,108 3.17%
-
NP to SH 8,712 7,290 13,346 13,871 23,851 14,013 7,108 3.17%
-
Tax Rate 19.95% 31.96% 23.14% 25.45% 16.12% 37.63% 32.45% -
Total Cost 180,659 182,383 137,920 110,360 97,920 118,718 80,499 13.23%
-
Net Worth 582,685 568,468 359,833 458,768 413,195 359,307 342,385 8.52%
Dividend
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/01/03 CAGR
Div - - - - - 9,455 - -
Div Payout % - - - - - 67.48% - -
Equity
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/01/03 CAGR
Net Worth 582,685 568,468 359,833 458,768 413,195 359,307 342,385 8.52%
NOSH 188,571 188,860 179,916 179,909 184,462 189,109 200,225 -0.91%
Ratio Analysis
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/01/03 CAGR
NP Margin 4.60% 3.84% 8.82% 11.17% 19.59% 10.56% 8.11% -
ROE 1.50% 1.28% 3.71% 3.02% 5.77% 3.90% 2.08% -
Per Share
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/01/03 CAGR
RPS 100.42 100.43 84.08 69.05 66.01 70.19 43.75 13.63%
EPS 4.62 3.86 7.06 7.71 12.93 7.41 3.55 4.13%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 3.09 3.01 2.00 2.55 2.24 1.90 1.71 9.52%
Adjusted Per Share Value based on latest NOSH - 179,909
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/01/03 CAGR
RPS 90.61 90.75 72.38 59.44 58.26 63.51 41.92 12.58%
EPS 4.17 3.49 6.39 6.64 11.41 6.70 3.40 3.18%
DPS 0.00 0.00 0.00 0.00 0.00 4.52 0.00 -
NAPS 2.788 2.7199 1.7217 2.1951 1.977 1.7192 1.6382 8.52%
Price Multiplier on Financial Quarter End Date
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/01/03 CAGR
Date 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/01/03 -
Price 2.26 3.10 5.05 3.22 2.54 2.84 1.44 -
P/RPS 2.25 3.09 6.01 4.66 3.85 4.05 3.29 -5.67%
P/EPS 48.92 80.31 68.08 41.76 19.64 38.33 40.56 2.92%
EY 2.04 1.25 1.47 2.39 5.09 2.61 2.47 -2.89%
DY 0.00 0.00 0.00 0.00 0.00 1.76 0.00 -
P/NAPS 0.73 1.03 2.53 1.26 1.13 1.49 0.84 -2.13%
Price Multiplier on Announcement Date
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/01/03 CAGR
Date 30/09/09 30/09/08 28/09/07 27/09/06 28/09/05 29/09/04 28/03/03 -
Price 2.02 2.15 3.90 3.74 2.76 2.54 1.47 -
P/RPS 2.01 2.14 4.64 5.42 4.18 3.62 3.36 -7.59%
P/EPS 43.72 55.70 52.58 48.51 21.35 34.28 41.41 0.83%
EY 2.29 1.80 1.90 2.06 4.68 2.92 2.41 -0.78%
DY 0.00 0.00 0.00 0.00 0.00 1.97 0.00 -
P/NAPS 0.65 0.71 1.95 1.47 1.23 1.34 0.86 -4.21%

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