[SUBUR] YoY Annual (Unaudited) Result on 31-Jan-2003 [#4]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
29-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jan-2003 [#4]
Profit Trend
YoY- 285.93%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/07/06 31/07/05 31/07/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 508,388 532,516 500,274 370,979 320,825 308,353 266,993 10.41%
PBT 93,123 109,597 65,705 46,121 -20,033 31,518 49,072 10.35%
Tax -18,966 -24,937 -19,910 -8,926 20,033 -3,379 -3,214 31.39%
NP 74,157 84,660 45,795 37,195 0 28,139 45,858 7.67%
-
NP to SH 74,157 84,660 45,795 37,195 -20,005 28,139 45,858 7.67%
-
Tax Rate 20.37% 22.75% 30.30% 19.35% - 10.72% 6.55% -
Total Cost 434,231 447,856 454,479 333,784 320,825 280,214 221,135 10.93%
-
Net Worth 464,505 416,147 372,887 341,954 292,073 315,148 22,175,032 -44.82%
Dividend
31/07/06 31/07/05 31/07/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Div 14,572 13,004 9,812 - - 5,999 - -
Div Payout % 19.65% 15.36% 21.43% - - 21.32% - -
Equity
31/07/06 31/07/05 31/07/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 464,505 416,147 372,887 341,954 292,073 315,148 22,175,032 -44.82%
NOSH 182,159 185,780 196,256 199,973 200,050 199,992 199,991 -1.42%
Ratio Analysis
31/07/06 31/07/05 31/07/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
NP Margin 14.59% 15.90% 9.15% 10.03% 0.00% 9.13% 17.18% -
ROE 15.96% 20.34% 12.28% 10.88% -6.85% 8.93% 0.21% -
Per Share
31/07/06 31/07/05 31/07/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 279.09 286.64 254.91 185.51 160.37 154.18 133.50 12.01%
EPS 40.71 45.57 23.48 18.60 -10.00 14.07 22.93 9.23%
DPS 8.00 7.00 5.00 0.00 0.00 3.00 0.00 -
NAPS 2.55 2.24 1.90 1.71 1.46 1.5758 110.88 -44.02%
Adjusted Per Share Value based on latest NOSH - 200,225
31/07/06 31/07/05 31/07/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 243.25 254.79 239.37 177.50 153.50 147.54 127.75 10.41%
EPS 35.48 40.51 21.91 17.80 -9.57 13.46 21.94 7.67%
DPS 6.97 6.22 4.70 0.00 0.00 2.87 0.00 -
NAPS 2.2225 1.9911 1.7842 1.6361 1.3975 1.5079 106.1006 -44.82%
Price Multiplier on Financial Quarter End Date
31/07/06 31/07/05 31/07/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 31/07/06 29/07/05 30/07/04 31/01/03 - - - -
Price 3.22 2.54 2.84 1.44 0.00 0.00 0.00 -
P/RPS 1.15 0.89 1.11 0.78 0.00 0.00 0.00 -
P/EPS 7.91 5.57 12.17 7.74 0.00 0.00 0.00 -
EY 12.64 17.94 8.22 12.92 0.00 0.00 0.00 -
DY 2.48 2.76 1.76 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.13 1.49 0.84 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/06 31/07/05 31/07/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 27/09/06 28/09/05 29/09/04 28/03/03 29/03/02 02/04/01 31/03/00 -
Price 3.74 2.76 2.54 1.47 0.97 0.00 0.00 -
P/RPS 1.34 0.96 1.00 0.79 0.60 0.00 0.00 -
P/EPS 9.19 6.06 10.89 7.90 -9.70 0.00 0.00 -
EY 10.89 16.51 9.19 12.65 -10.31 0.00 0.00 -
DY 2.14 2.54 1.97 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.23 1.34 0.86 0.66 0.00 0.00 -

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