[SUBUR] YoY Annualized Quarter Result on 31-Jan-2004 [#2]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
24-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Jan-2004 [#2]
Profit Trend
QoQ- -17.14%
YoY- 36.22%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/07 31/01/06 31/01/05 31/01/04 31/07/02 31/07/01 31/07/00 CAGR
Revenue 581,838 503,020 553,040 506,052 366,626 318,688 307,308 10.30%
PBT 110,932 104,976 109,774 58,768 25,904 -20,596 48,250 13.64%
Tax -28,084 -16,254 -30,468 -13,330 -2,882 20,596 -5,990 26.80%
NP 82,848 88,722 79,306 45,438 23,022 0 42,260 10.89%
-
NP to SH 82,848 88,722 79,306 45,438 23,022 -20,728 42,260 10.89%
-
Tax Rate 25.32% 15.48% 27.76% 22.68% 11.13% - 12.41% -
Total Cost 498,990 414,298 473,734 460,614 343,604 318,688 265,048 10.21%
-
Net Worth 360,049 455,172 389,815 375,387 301,764 302,116 248,082 5.89%
Dividend
31/01/07 31/01/06 31/01/05 31/01/04 31/07/02 31/07/01 31/07/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/07 31/01/06 31/01/05 31/01/04 31/07/02 31/07/01 31/07/00 CAGR
Net Worth 360,049 455,172 389,815 375,387 301,764 302,116 248,082 5.89%
NOSH 180,024 183,537 186,514 198,617 199,843 200,077 199,905 -1.59%
Ratio Analysis
31/01/07 31/01/06 31/01/05 31/01/04 31/07/02 31/07/01 31/07/00 CAGR
NP Margin 14.24% 17.64% 14.34% 8.98% 6.28% 0.00% 13.75% -
ROE 23.01% 19.49% 20.34% 12.10% 7.63% -6.86% 17.03% -
Per Share
31/01/07 31/01/06 31/01/05 31/01/04 31/07/02 31/07/01 31/07/00 CAGR
RPS 323.20 274.07 296.51 254.79 183.46 159.28 153.73 12.09%
EPS 46.02 48.34 42.52 22.96 11.52 -10.36 21.14 12.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.48 2.09 1.89 1.51 1.51 1.241 7.60%
Adjusted Per Share Value based on latest NOSH - 197,587
31/01/07 31/01/06 31/01/05 31/01/04 31/07/02 31/07/01 31/07/00 CAGR
RPS 278.39 240.68 264.61 242.13 175.42 152.48 147.04 10.30%
EPS 39.64 42.45 37.95 21.74 11.02 -9.92 20.22 10.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7227 2.1779 1.8651 1.7961 1.4438 1.4455 1.187 5.89%
Price Multiplier on Financial Quarter End Date
31/01/07 31/01/06 31/01/05 31/01/04 31/07/02 31/07/01 31/07/00 CAGR
Date 31/01/07 31/01/06 31/01/05 30/01/04 31/07/02 - - -
Price 4.98 2.73 2.72 1.96 1.76 0.00 0.00 -
P/RPS 1.54 1.00 0.92 0.77 0.96 0.00 0.00 -
P/EPS 10.82 5.65 6.40 8.57 15.28 0.00 0.00 -
EY 9.24 17.71 15.63 11.67 6.55 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.49 1.10 1.30 1.04 1.17 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/07 31/01/06 31/01/05 31/01/04 31/07/02 31/07/01 31/07/00 CAGR
Date 28/03/07 29/03/06 29/03/05 24/03/04 20/09/02 14/09/01 25/09/00 -
Price 5.00 2.75 2.55 2.76 1.35 0.00 0.00 -
P/RPS 1.55 1.00 0.86 1.08 0.74 0.00 0.00 -
P/EPS 10.86 5.69 6.00 12.06 11.72 0.00 0.00 -
EY 9.20 17.58 16.67 8.29 8.53 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 1.11 1.22 1.46 0.89 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