[SUBUR] YoY Quarter Result on 31-Oct-2005 [#1]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
28-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Oct-2005 [#1]
Profit Trend
QoQ- -6.18%
YoY- -1.82%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Quarter Result
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 30/04/03 31/10/03 CAGR
Revenue 138,085 160,180 150,741 118,321 147,044 82,105 143,433 -0.75%
PBT 8,561 12,409 35,265 26,655 30,886 7,747 17,289 -13.10%
Tax -5,379 -2,654 -8,065 -4,277 -8,094 -2,367 -3,580 8.47%
NP 3,182 9,755 27,200 22,378 22,792 5,380 13,709 -25.30%
-
NP to SH 3,182 9,755 27,200 22,378 22,792 5,380 13,709 -25.30%
-
Tax Rate 62.83% 21.39% 22.87% 16.05% 26.21% 30.55% 20.71% -
Total Cost 134,903 150,425 123,541 95,943 124,252 76,725 129,724 0.78%
-
Net Worth 573,896 557,942 360,025 432,114 383,363 355,999 365,968 9.40%
Dividend
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 30/04/03 31/10/03 CAGR
Div - - - - - - 9,891 -
Div Payout % - - - - - - 72.15% -
Equity
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 30/04/03 31/10/03 CAGR
Net Worth 573,896 557,942 360,025 432,114 383,363 355,999 365,968 9.40%
NOSH 189,404 179,981 180,012 183,878 190,728 199,999 197,821 -0.86%
Ratio Analysis
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 30/04/03 31/10/03 CAGR
NP Margin 2.30% 6.09% 18.04% 18.91% 15.50% 6.55% 9.56% -
ROE 0.55% 1.75% 7.56% 5.18% 5.95% 1.51% 3.75% -
Per Share
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 30/04/03 31/10/03 CAGR
RPS 72.90 89.00 83.74 64.35 77.10 41.05 72.51 0.10%
EPS 1.68 5.42 15.11 12.17 11.95 2.69 6.93 -24.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 3.03 3.10 2.00 2.35 2.01 1.78 1.85 10.35%
Adjusted Per Share Value based on latest NOSH - 183,878
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 30/04/03 31/10/03 CAGR
RPS 66.07 76.64 72.12 56.61 70.36 39.28 68.63 -0.75%
EPS 1.52 4.67 13.01 10.71 10.91 2.57 6.56 -25.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.73 -
NAPS 2.7459 2.6696 1.7226 2.0675 1.8343 1.7033 1.751 9.40%
Price Multiplier on Financial Quarter End Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 30/04/03 31/10/03 CAGR
Date 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 30/04/03 31/10/03 -
Price 1.76 3.70 4.08 2.70 2.50 1.32 1.86 -
P/RPS 2.41 4.16 4.87 4.20 3.24 3.22 2.57 -1.27%
P/EPS 104.76 68.27 27.00 22.19 20.92 49.07 26.84 31.26%
EY 0.95 1.46 3.70 4.51 4.78 2.04 3.73 -23.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.69 -
P/NAPS 0.58 1.19 2.04 1.15 1.24 0.74 1.01 -10.48%
Price Multiplier on Announcement Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 30/04/03 31/10/03 CAGR
Date 30/12/08 28/12/07 21/12/06 28/12/05 22/12/04 20/06/03 17/12/03 -
Price 1.69 3.50 4.84 2.70 2.36 1.52 1.85 -
P/RPS 2.32 3.93 5.78 4.20 3.06 3.70 2.55 -1.87%
P/EPS 100.60 64.58 32.03 22.19 19.75 56.51 26.70 30.34%
EY 0.99 1.55 3.12 4.51 5.06 1.77 3.75 -23.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.70 -
P/NAPS 0.56 1.13 2.42 1.15 1.17 0.85 1.00 -10.93%

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