[SUBUR] YoY TTM 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- 6.08%
YoY- 42.47%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
TTM Result
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/07/03 31/01/04 CAGR
Revenue 559,189 565,017 547,797 507,506 523,768 379,389 444,749 4.68%
PBT 21,361 50,377 96,101 107,198 91,208 58,469 54,684 -17.12%
Tax -7,183 -11,104 -24,881 -17,830 -28,479 -15,562 -14,742 -13.37%
NP 14,178 39,273 71,220 89,368 62,729 42,907 39,942 -18.69%
-
NP to SH 14,180 39,273 71,220 89,368 62,729 42,907 39,942 -18.68%
-
Tax Rate 33.63% 22.04% 25.89% 16.63% 31.22% 26.62% 26.96% -
Total Cost 545,011 525,744 476,577 418,138 461,039 336,482 404,807 6.12%
-
Net Worth 594,346 539,746 360,094 454,315 389,386 362,256 373,440 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 - - 14,526 13,001 9,455 - 9,891 -
Div Payout % - - 20.40% 14.55% 15.07% - 24.76% -
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 594,346 539,746 360,094 454,315 389,386 362,256 373,440 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 2.54% 6.95% 13.00% 17.61% 11.98% 11.31% 8.98% -
ROE 2.39% 7.28% 19.78% 19.67% 16.11% 11.84% 10.70% -
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 285.08 314.05 304.25 277.04 281.13 190.61 225.09 4.83%
EPS 7.23 21.83 39.56 48.78 33.67 21.56 20.21 -18.56%
DPS 0.00 0.00 8.00 7.00 5.08 0.00 5.00 -
NAPS 3.03 3.00 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 267.55 270.34 262.10 242.83 250.61 181.53 212.80 4.68%
EPS 6.78 18.79 34.08 42.76 30.01 20.53 19.11 -18.69%
DPS 0.00 0.00 6.95 6.22 4.52 0.00 4.73 -
NAPS 2.8438 2.5825 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 0.59 1.08 1.64 0.99 0.97 0.99 0.87 -7.46%
P/EPS 23.24 15.58 12.59 5.60 8.08 8.77 9.70 19.07%
EY 4.30 6.42 7.94 17.87 12.38 11.41 10.31 -16.02%
DY 0.00 0.00 1.61 2.56 1.87 0.00 2.55 -
P/NAPS 0.55 1.13 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 0.61 1.03 1.64 0.99 0.91 0.89 1.23 -13.07%
P/EPS 23.93 14.84 12.64 5.64 7.57 7.89 13.65 11.86%
EY 4.18 6.74 7.91 17.74 13.20 12.68 7.32 -10.58%
DY 0.00 0.00 1.60 2.55 1.99 0.00 1.81 -
P/NAPS 0.57 1.08 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