[SUBUR] YoY TTM Result on 30-Apr-2006 [#3]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
26-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
30-Apr-2006 [#3]
Profit Trend
QoQ- -5.85%
YoY- 12.45%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
TTM Result
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 31/10/02 CAGR
Revenue 598,694 573,528 523,830 505,928 543,476 477,161 362,671 8.01%
PBT 25,151 36,595 89,839 102,952 103,628 60,792 29,742 -2.54%
Tax -8,740 -5,779 -22,636 -18,815 -28,806 -17,167 -5,417 7.63%
NP 16,411 30,816 67,203 84,137 74,822 43,625 24,325 -5.87%
-
NP to SH 16,413 30,816 67,203 84,137 74,822 43,625 24,325 -5.87%
-
Tax Rate 34.75% 15.79% 25.20% 18.28% 27.80% 28.24% 18.21% -
Total Cost 582,283 542,712 456,627 421,791 468,654 433,536 338,346 8.70%
-
Net Worth 574,065 551,046 359,778 463,041 408,632 368,730 319,931 9.40%
Dividend
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 31/10/02 CAGR
Div - - - 14,526 22,457 9,891 - -
Div Payout % - - - 17.27% 30.01% 22.67% - -
Equity
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 31/10/02 CAGR
Net Worth 574,065 551,046 359,778 463,041 408,632 368,730 319,931 9.40%
NOSH 188,837 185,537 179,889 181,584 185,741 194,068 199,956 -0.87%
Ratio Analysis
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 31/10/02 CAGR
NP Margin 2.74% 5.37% 12.83% 16.63% 13.77% 9.14% 6.71% -
ROE 2.86% 5.59% 18.68% 18.17% 18.31% 11.83% 7.60% -
Per Share
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 31/10/02 CAGR
RPS 317.04 309.12 291.20 278.62 292.60 245.87 181.37 8.97%
EPS 8.69 16.61 37.36 46.33 40.28 22.48 12.17 -5.04%
DPS 0.00 0.00 0.00 8.00 12.09 5.10 0.00 -
NAPS 3.04 2.97 2.00 2.55 2.20 1.90 1.60 10.37%
Adjusted Per Share Value based on latest NOSH - 181,584
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 31/10/02 CAGR
RPS 286.46 274.42 250.64 242.07 260.04 228.31 173.53 8.01%
EPS 7.85 14.74 32.15 40.26 35.80 20.87 11.64 -5.87%
DPS 0.00 0.00 0.00 6.95 10.75 4.73 0.00 -
NAPS 2.7467 2.6366 1.7214 2.2155 1.9552 1.7643 1.5308 9.40%
Price Multiplier on Financial Quarter End Date
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 31/10/02 CAGR
Date 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 31/10/02 -
Price 1.71 3.16 5.35 3.32 2.69 2.82 1.60 -
P/RPS 0.54 1.02 1.84 1.19 0.92 1.15 0.88 -7.23%
P/EPS 19.67 19.03 14.32 7.17 6.68 12.54 13.15 6.38%
EY 5.08 5.26 6.98 13.96 14.98 7.97 7.60 -6.00%
DY 0.00 0.00 0.00 2.41 4.49 1.81 0.00 -
P/NAPS 0.56 1.06 2.68 1.30 1.22 1.48 1.00 -8.53%
Price Multiplier on Announcement Date
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 31/10/02 CAGR
Date 29/06/09 25/06/08 27/06/07 26/06/06 28/06/05 25/06/04 20/12/02 -
Price 1.97 3.16 5.20 3.22 2.58 2.79 1.32 -
P/RPS 0.62 1.02 1.79 1.16 0.88 1.13 0.73 -2.48%
P/EPS 22.67 19.03 13.92 6.95 6.40 12.41 10.85 12.00%
EY 4.41 5.26 7.18 14.39 15.61 8.06 9.22 -10.72%
DY 0.00 0.00 0.00 2.48 4.69 1.83 0.00 -
P/NAPS 0.65 1.06 2.60 1.26 1.17 1.47 0.83 -3.69%

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