[SUBUR] YoY Annual (Unaudited) 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
YoY- 23.12%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/07/07 31/07/06 31/07/05 31/07/04 31/01/03 31/01/02 31/01/01 CAGR
Revenue 550,865 508,388 532,516 500,274 370,979 320,825 308,353 9.33%
PBT 88,597 93,123 109,597 65,705 46,121 -20,033 31,518 17.23%
Tax -21,919 -18,966 -24,937 -19,910 -8,926 20,033 -3,379 33.33%
NP 66,678 74,157 84,660 45,795 37,195 0 28,139 14.19%
-
NP to SH 66,678 74,157 84,660 45,795 37,195 -20,005 28,139 14.19%
-
Tax Rate 24.74% 20.37% 22.75% 30.30% 19.35% - 10.72% -
Total Cost 484,187 434,231 447,856 454,479 333,784 320,825 280,214 8.78%
-
Net Worth 521,934 464,505 416,147 372,887 341,954 292,073 315,148 8.07%
Dividend
31/07/07 31/07/06 31/07/05 31/07/04 31/01/03 31/01/02 31/01/01 CAGR
Div - 14,572 13,004 9,812 - - 5,999 -
Div Payout % - 19.65% 15.36% 21.43% - - 21.32% -
Equity
31/07/07 31/07/06 31/07/05 31/07/04 31/01/03 31/01/02 31/01/01 CAGR
Net Worth 521,934 464,505 416,147 372,887 341,954 292,073 315,148 8.07%
NOSH 179,977 182,159 185,780 196,256 199,973 200,050 199,992 -1.60%
Ratio Analysis
31/07/07 31/07/06 31/07/05 31/07/04 31/01/03 31/01/02 31/01/01 CAGR
NP Margin 12.10% 14.59% 15.90% 9.15% 10.03% 0.00% 9.13% -
ROE 12.78% 15.96% 20.34% 12.28% 10.88% -6.85% 8.93% -
Per Share
31/07/07 31/07/06 31/07/05 31/07/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 306.07 279.09 286.64 254.91 185.51 160.37 154.18 11.12%
EPS 35.28 40.71 45.57 23.48 18.60 -10.00 14.07 15.19%
DPS 0.00 8.00 7.00 5.00 0.00 0.00 3.00 -
NAPS 2.90 2.55 2.24 1.90 1.71 1.46 1.5758 9.84%
Adjusted Per Share Value based on latest NOSH - 189,109
31/07/07 31/07/06 31/07/05 31/07/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 263.57 243.25 254.79 239.37 177.50 153.50 147.54 9.33%
EPS 31.90 35.48 40.51 21.91 17.80 -9.57 13.46 14.19%
DPS 0.00 6.97 6.22 4.70 0.00 0.00 2.87 -
NAPS 2.4973 2.2225 1.9911 1.7842 1.6361 1.3975 1.5079 8.07%
Price Multiplier on Financial Quarter End Date
31/07/07 31/07/06 31/07/05 31/07/04 31/01/03 31/01/02 31/01/01 CAGR
Date 31/07/07 31/07/06 29/07/05 30/07/04 31/01/03 - - -
Price 5.05 3.22 2.54 2.84 1.44 0.00 0.00 -
P/RPS 1.65 1.15 0.89 1.11 0.78 0.00 0.00 -
P/EPS 13.63 7.91 5.57 12.17 7.74 0.00 0.00 -
EY 7.34 12.64 17.94 8.22 12.92 0.00 0.00 -
DY 0.00 2.48 2.76 1.76 0.00 0.00 0.00 -
P/NAPS 1.74 1.26 1.13 1.49 0.84 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/07 31/07/06 31/07/05 31/07/04 31/01/03 31/01/02 31/01/01 CAGR
Date 28/09/07 27/09/06 28/09/05 29/09/04 28/03/03 29/03/02 02/04/01 -
Price 3.90 3.74 2.76 2.54 1.47 0.97 0.00 -
P/RPS 1.27 1.34 0.96 1.00 0.79 0.60 0.00 -
P/EPS 10.53 9.19 6.06 10.89 7.90 -9.70 0.00 -
EY 9.50 10.89 16.51 9.19 12.65 -10.31 0.00 -
DY 0.00 2.14 2.54 1.97 0.00 0.00 0.00 -
P/NAPS 1.34 1.47 1.23 1.34 0.86 0.66 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