[SUBUR] QoQ Quarter Result on 31-Jul-2004 [#4]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
29-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Jul-2004 [#4]
Profit Trend
QoQ- 54.62%
YoY- 97.14%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Quarter Result
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 134,225 129,476 147,044 132,731 114,517 109,593 143,433 -4.33%
PBT 26,275 24,001 30,886 22,466 13,855 12,095 17,289 32.21%
Tax -5,119 -7,140 -8,094 -8,453 -4,792 -3,085 -3,580 26.94%
NP 21,156 16,861 22,792 14,013 9,063 9,010 13,709 33.57%
-
NP to SH 21,156 16,861 22,792 14,013 9,063 9,010 13,709 33.57%
-
Tax Rate 19.48% 29.75% 26.21% 37.63% 34.59% 25.51% 20.71% -
Total Cost 113,069 112,615 124,252 118,718 105,454 100,583 129,724 -8.76%
-
Net Worth 408,632 389,386 383,363 359,307 368,730 373,440 365,968 7.63%
Dividend
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Div 13,001 - - 9,455 - - 9,891 20.01%
Div Payout % 61.46% - - 67.48% - - 72.15% -
Equity
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Net Worth 408,632 389,386 383,363 359,307 368,730 373,440 365,968 7.63%
NOSH 185,741 186,309 190,728 189,109 194,068 197,587 197,821 -4.11%
Ratio Analysis
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
NP Margin 15.76% 13.02% 15.50% 10.56% 7.91% 8.22% 9.56% -
ROE 5.18% 4.33% 5.95% 3.90% 2.46% 2.41% 3.75% -
Per Share
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 72.26 69.50 77.10 70.19 59.01 55.47 72.51 -0.23%
EPS 11.39 9.05 11.95 7.41 4.67 4.56 6.93 39.31%
DPS 7.00 0.00 0.00 5.00 0.00 0.00 5.00 25.17%
NAPS 2.20 2.09 2.01 1.90 1.90 1.89 1.85 12.25%
Adjusted Per Share Value based on latest NOSH - 189,109
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 64.22 61.95 70.36 63.51 54.79 52.44 68.63 -4.33%
EPS 10.12 8.07 10.91 6.70 4.34 4.31 6.56 33.54%
DPS 6.22 0.00 0.00 4.52 0.00 0.00 4.73 20.04%
NAPS 1.9552 1.8631 1.8343 1.7192 1.7643 1.7868 1.751 7.63%
Price Multiplier on Financial Quarter End Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 -
Price 2.69 2.72 2.50 2.84 2.82 1.96 1.86 -
P/RPS 3.72 3.91 3.24 4.05 4.78 3.53 2.57 27.98%
P/EPS 23.62 30.06 20.92 38.33 60.39 42.98 26.84 -8.17%
EY 4.23 3.33 4.78 2.61 1.66 2.33 3.73 8.75%
DY 2.60 0.00 0.00 1.76 0.00 0.00 2.69 -2.24%
P/NAPS 1.22 1.30 1.24 1.49 1.48 1.04 1.01 13.43%
Price Multiplier on Announcement Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 28/06/05 29/03/05 22/12/04 29/09/04 25/06/04 24/03/04 17/12/03 -
Price 2.58 2.55 2.36 2.54 2.79 2.76 1.85 -
P/RPS 3.57 3.67 3.06 3.62 4.73 4.98 2.55 25.17%
P/EPS 22.65 28.18 19.75 34.28 59.74 60.53 26.70 -10.39%
EY 4.41 3.55 5.06 2.92 1.67 1.65 3.75 11.42%
DY 2.71 0.00 0.00 1.97 0.00 0.00 2.70 0.24%
P/NAPS 1.17 1.22 1.17 1.34 1.47 1.46 1.00 11.04%

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