[SUBUR] YoY Annualized Quarter Result on 30-Apr-2004 [#3]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
25-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
30-Apr-2004 [#3]
Profit Trend
QoQ- -6.74%
YoY- 5.63%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/07 30/04/06 30/04/05 30/04/04 31/10/02 31/10/01 31/10/00 CAGR
Revenue 532,798 512,209 547,660 490,057 377,829 322,034 315,770 8.38%
PBT 94,977 99,356 108,216 57,652 47,464 -18,902 43,520 12.75%
Tax -23,868 -18,974 -27,137 -15,276 -7,348 18,902 -5,628 24.89%
NP 71,109 80,381 81,078 42,376 40,116 0 37,892 10.17%
-
NP to SH 71,109 80,381 81,078 42,376 40,116 -18,990 37,892 10.17%
-
Tax Rate 25.13% 19.10% 25.08% 26.50% 15.48% - 12.93% -
Total Cost 461,689 431,828 466,581 447,681 337,713 322,034 277,878 8.12%
-
Net Worth 359,987 466,411 409,613 375,592 320,074 298,062 321,988 1.73%
Dividend
30/04/07 30/04/06 30/04/05 30/04/04 31/10/02 31/10/01 31/10/00 CAGR
Div - 19,510 17,377 13,178 - - - -
Div Payout % - 24.27% 21.43% 31.10% - - - -
Equity
30/04/07 30/04/06 30/04/05 30/04/04 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 359,987 466,411 409,613 375,592 320,074 298,062 321,988 1.73%
NOSH 179,993 182,906 186,188 197,680 200,046 200,042 199,992 -1.60%
Ratio Analysis
30/04/07 30/04/06 30/04/05 30/04/04 31/10/02 31/10/01 31/10/00 CAGR
NP Margin 13.35% 15.69% 14.80% 8.65% 10.62% 0.00% 12.00% -
ROE 19.75% 17.23% 19.79% 11.28% 12.53% -6.37% 11.77% -
Per Share
30/04/07 30/04/06 30/04/05 30/04/04 31/10/02 31/10/01 31/10/00 CAGR
RPS 296.01 280.04 294.14 247.90 188.87 160.98 157.89 10.15%
EPS 39.51 43.95 43.55 21.55 20.05 -9.49 18.95 11.97%
DPS 0.00 10.67 9.33 6.67 0.00 0.00 0.00 -
NAPS 2.00 2.55 2.20 1.90 1.60 1.49 1.61 3.39%
Adjusted Per Share Value based on latest NOSH - 194,068
30/04/07 30/04/06 30/04/05 30/04/04 31/10/02 31/10/01 31/10/00 CAGR
RPS 254.93 245.08 262.04 234.48 180.78 154.08 151.09 8.38%
EPS 34.02 38.46 38.79 20.28 19.19 -9.09 18.13 10.16%
DPS 0.00 9.33 8.31 6.31 0.00 0.00 0.00 -
NAPS 1.7224 2.2316 1.9599 1.7971 1.5315 1.4261 1.5406 1.73%
Price Multiplier on Financial Quarter End Date
30/04/07 30/04/06 30/04/05 30/04/04 31/10/02 31/10/01 31/10/00 CAGR
Date 30/04/07 28/04/06 29/04/05 30/04/04 31/10/02 - - -
Price 5.35 3.32 2.69 2.82 1.60 0.00 0.00 -
P/RPS 1.81 1.19 0.91 1.14 0.85 0.00 0.00 -
P/EPS 13.54 7.55 6.18 13.16 7.98 0.00 0.00 -
EY 7.38 13.24 16.19 7.60 12.53 0.00 0.00 -
DY 0.00 3.21 3.47 2.36 0.00 0.00 0.00 -
P/NAPS 2.68 1.30 1.22 1.48 1.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/04/07 30/04/06 30/04/05 30/04/04 31/10/02 31/10/01 31/10/00 CAGR
Date 27/06/07 26/06/06 28/06/05 25/06/04 20/12/02 10/12/01 13/12/00 -
Price 5.20 3.22 2.58 2.79 1.32 0.00 0.00 -
P/RPS 1.76 1.15 0.88 1.13 0.70 0.00 0.00 -
P/EPS 13.16 7.33 5.92 13.02 6.58 0.00 0.00 -
EY 7.60 13.65 16.88 7.68 15.19 0.00 0.00 -
DY 0.00 3.31 3.62 2.39 0.00 0.00 0.00 -
P/NAPS 2.60 1.26 1.17 1.47 0.83 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