[SUBUR] YoY TTM Result on 31-Jan-2007 [#2]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
28-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Jan-2007 [#2]
Profit Trend
QoQ- -9.82%
YoY- -20.31%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
TTM Result
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/07/03 CAGR
Revenue 692,741 559,189 565,017 547,797 507,506 523,768 379,389 9.69%
PBT 35,112 21,361 50,377 96,101 107,198 91,208 58,469 -7.53%
Tax -7,318 -7,183 -11,104 -24,881 -17,830 -28,479 -15,562 -10.94%
NP 27,794 14,178 39,273 71,220 89,368 62,729 42,907 -6.45%
-
NP to SH 27,794 14,180 39,273 71,220 89,368 62,729 42,907 -6.45%
-
Tax Rate 20.84% 33.63% 22.04% 25.89% 16.63% 31.22% 26.62% -
Total Cost 664,947 545,011 525,744 476,577 418,138 461,039 336,482 11.03%
-
Net Worth 589,297 594,346 539,746 360,094 454,315 389,386 362,256 7.76%
Dividend
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/07/03 CAGR
Div - - - 14,526 13,001 9,455 - -
Div Payout % - - - 20.40% 14.55% 15.07% - -
Equity
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/07/03 CAGR
Net Worth 589,297 594,346 539,746 360,094 454,315 389,386 362,256 7.76%
NOSH 188,273 196,153 179,915 180,047 183,191 186,309 199,042 -0.85%
Ratio Analysis
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/07/03 CAGR
NP Margin 4.01% 2.54% 6.95% 13.00% 17.61% 11.98% 11.31% -
ROE 4.72% 2.39% 7.28% 19.78% 19.67% 16.11% 11.84% -
Per Share
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/07/03 CAGR
RPS 367.94 285.08 314.05 304.25 277.04 281.13 190.61 10.63%
EPS 14.76 7.23 21.83 39.56 48.78 33.67 21.56 -5.65%
DPS 0.00 0.00 0.00 8.00 7.00 5.08 0.00 -
NAPS 3.13 3.03 3.00 2.00 2.48 2.09 1.82 8.68%
Adjusted Per Share Value based on latest NOSH - 180,047
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/07/03 CAGR
RPS 331.46 267.55 270.34 262.10 242.83 250.61 181.53 9.69%
EPS 13.30 6.78 18.79 34.08 42.76 30.01 20.53 -6.45%
DPS 0.00 0.00 0.00 6.95 6.22 4.52 0.00 -
NAPS 2.8196 2.8438 2.5825 1.7229 2.1738 1.8631 1.7333 7.76%
Price Multiplier on Financial Quarter End Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/07/03 CAGR
Date 29/01/10 30/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/07/03 -
Price 1.90 1.68 3.40 4.98 2.73 2.72 1.89 -
P/RPS 0.52 0.59 1.08 1.64 0.99 0.97 0.99 -9.41%
P/EPS 12.87 23.24 15.58 12.59 5.60 8.08 8.77 6.06%
EY 7.77 4.30 6.42 7.94 17.87 12.38 11.41 -5.73%
DY 0.00 0.00 0.00 1.61 2.56 1.87 0.00 -
P/NAPS 0.61 0.55 1.13 2.49 1.10 1.30 1.04 -7.86%
Price Multiplier on Announcement Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/07/03 CAGR
Date 19/03/10 30/03/09 26/03/08 28/03/07 29/03/06 29/03/05 26/09/03 -
Price 1.93 1.73 3.24 5.00 2.75 2.55 1.70 -
P/RPS 0.52 0.61 1.03 1.64 0.99 0.91 0.89 -7.92%
P/EPS 13.07 23.93 14.84 12.64 5.64 7.57 7.89 8.06%
EY 7.65 4.18 6.74 7.91 17.74 13.20 12.68 -7.46%
DY 0.00 0.00 0.00 1.60 2.55 1.99 0.00 -
P/NAPS 0.62 0.57 1.08 2.50 1.11 1.22 0.93 -6.03%

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