[SUBUR] YoY Annualized Quarter Result on 30-Apr-2005 [#3]

Announcement Date
28-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
30-Apr-2005 [#3]
Profit Trend
QoQ- 2.24%
YoY- 91.33%
View:
Show?
Annualized Quarter Result
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 31/10/02 31/10/01 CAGR
Revenue 563,016 532,798 512,209 547,660 490,057 377,829 322,034 8.97%
PBT 25,641 94,977 99,356 108,216 57,652 47,464 -18,902 -
Tax -2,348 -23,868 -18,974 -27,137 -15,276 -7,348 18,902 -
NP 23,293 71,109 80,381 81,078 42,376 40,116 0 -
-
NP to SH 23,293 71,109 80,381 81,078 42,376 40,116 -18,990 -
-
Tax Rate 9.16% 25.13% 19.10% 25.08% 26.50% 15.48% - -
Total Cost 539,722 461,689 431,828 466,581 447,681 337,713 322,034 8.26%
-
Net Worth 540,478 359,987 466,411 409,613 375,592 320,074 298,062 9.58%
Dividend
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 31/10/02 31/10/01 CAGR
Div - - 19,510 17,377 13,178 - - -
Div Payout % - - 24.27% 21.43% 31.10% - - -
Equity
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 31/10/02 31/10/01 CAGR
Net Worth 540,478 359,987 466,411 409,613 375,592 320,074 298,062 9.58%
NOSH 181,979 179,993 182,906 186,188 197,680 200,046 200,042 -1.44%
Ratio Analysis
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 31/10/02 31/10/01 CAGR
NP Margin 4.14% 13.35% 15.69% 14.80% 8.65% 10.62% 0.00% -
ROE 4.31% 19.75% 17.23% 19.79% 11.28% 12.53% -6.37% -
Per Share
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 31/10/02 31/10/01 CAGR
RPS 309.38 296.01 280.04 294.14 247.90 188.87 160.98 10.57%
EPS 12.80 39.51 43.95 43.55 21.55 20.05 -9.49 -
DPS 0.00 0.00 10.67 9.33 6.67 0.00 0.00 -
NAPS 2.97 2.00 2.55 2.20 1.90 1.60 1.49 11.19%
Adjusted Per Share Value based on latest NOSH - 185,741
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 31/10/02 31/10/01 CAGR
RPS 269.39 254.93 245.08 262.04 234.48 180.78 154.08 8.97%
EPS 11.15 34.02 38.46 38.79 20.28 19.19 -9.09 -
DPS 0.00 0.00 9.33 8.31 6.31 0.00 0.00 -
NAPS 2.586 1.7224 2.2316 1.9599 1.7971 1.5315 1.4261 9.58%
Price Multiplier on Financial Quarter End Date
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 31/10/02 31/10/01 CAGR
Date 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 31/10/02 - -
Price 3.16 5.35 3.32 2.69 2.82 1.60 0.00 -
P/RPS 1.02 1.81 1.19 0.91 1.14 0.85 0.00 -
P/EPS 24.69 13.54 7.55 6.18 13.16 7.98 0.00 -
EY 4.05 7.38 13.24 16.19 7.60 12.53 0.00 -
DY 0.00 0.00 3.21 3.47 2.36 0.00 0.00 -
P/NAPS 1.06 2.68 1.30 1.22 1.48 1.00 0.00 -
Price Multiplier on Announcement Date
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 31/10/02 31/10/01 CAGR
Date 25/06/08 27/06/07 26/06/06 28/06/05 25/06/04 20/12/02 10/12/01 -
Price 3.16 5.20 3.22 2.58 2.79 1.32 0.00 -
P/RPS 1.02 1.76 1.15 0.88 1.13 0.70 0.00 -
P/EPS 24.69 13.16 7.33 5.92 13.02 6.58 0.00 -
EY 4.05 7.60 13.65 16.88 7.68 15.19 0.00 -
DY 0.00 0.00 3.31 3.62 2.39 0.00 0.00 -
P/NAPS 1.06 2.60 1.26 1.17 1.47 0.83 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