[SUBUR] YoY TTM Result on 31-Jul-2007 [#4]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
28-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Jul-2007 [#4]
Profit Trend
QoQ- -0.78%
YoY- -10.09%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
TTM Result
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Revenue 679,853 598,392 611,935 550,865 508,388 532,516 500,274 5.24%
PBT 46,331 25,320 29,945 88,597 93,123 109,597 65,705 -5.65%
Tax -16,330 -7,487 -5,185 -21,919 -18,966 -24,937 -19,910 -3.24%
NP 30,001 17,833 24,760 66,678 74,157 84,660 45,795 -6.80%
-
NP to SH 30,001 17,833 24,762 66,678 74,157 84,660 45,795 -6.80%
-
Tax Rate 35.25% 29.57% 17.32% 24.74% 20.37% 22.75% 30.30% -
Total Cost 649,852 580,559 587,175 484,187 434,231 447,856 454,479 6.13%
-
Net Worth 606,077 582,685 568,468 359,833 458,768 413,195 359,307 9.10%
Dividend
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Div - - - - 14,526 13,001 19,346 -
Div Payout % - - - - 19.59% 15.36% 42.25% -
Equity
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Net Worth 606,077 582,685 568,468 359,833 458,768 413,195 359,307 9.10%
NOSH 188,222 188,571 188,860 179,916 179,909 184,462 189,109 -0.07%
Ratio Analysis
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
NP Margin 4.41% 2.98% 4.05% 12.10% 14.59% 15.90% 9.15% -
ROE 4.95% 3.06% 4.36% 18.53% 16.16% 20.49% 12.75% -
Per Share
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 361.20 317.33 324.01 306.18 282.58 288.69 264.54 5.32%
EPS 15.94 9.46 13.11 37.06 41.22 45.90 24.22 -6.73%
DPS 0.00 0.00 0.00 0.00 8.07 7.05 10.23 -
NAPS 3.22 3.09 3.01 2.00 2.55 2.24 1.90 9.18%
Adjusted Per Share Value based on latest NOSH - 179,916
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 325.29 286.31 292.79 263.57 243.25 254.79 239.37 5.24%
EPS 14.35 8.53 11.85 31.90 35.48 40.51 21.91 -6.80%
DPS 0.00 0.00 0.00 0.00 6.95 6.22 9.26 -
NAPS 2.8999 2.788 2.7199 1.7217 2.1951 1.977 1.7192 9.10%
Price Multiplier on Financial Quarter End Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 -
Price 2.15 2.26 3.10 5.05 3.22 2.54 2.84 -
P/RPS 0.60 0.71 0.96 1.65 1.14 0.88 1.07 -9.18%
P/EPS 13.49 23.90 23.64 13.63 7.81 5.53 11.73 2.35%
EY 7.41 4.18 4.23 7.34 12.80 18.07 8.53 -2.31%
DY 0.00 0.00 0.00 0.00 2.51 2.78 3.60 -
P/NAPS 0.67 0.73 1.03 2.53 1.26 1.13 1.49 -12.46%
Price Multiplier on Announcement Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 27/09/06 28/09/05 29/09/04 -
Price 2.26 2.02 2.15 3.90 3.74 2.76 2.54 -
P/RPS 0.63 0.64 0.66 1.27 1.32 0.96 0.96 -6.77%
P/EPS 14.18 21.36 16.40 10.52 9.07 6.01 10.49 5.14%
EY 7.05 4.68 6.10 9.50 11.02 16.63 9.53 -4.89%
DY 0.00 0.00 0.00 0.00 2.16 2.55 4.03 -
P/NAPS 0.70 0.65 0.71 1.95 1.47 1.23 1.34 -10.25%

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