[SUBUR] YoY Annualized Quarter Result on 31-Jan-2005 [#2]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
29-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Jan-2005 [#2]
Profit Trend
QoQ- -13.01%
YoY- 74.54%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/08 31/01/07 31/01/06 31/01/05 31/07/03 31/01/04 31/07/02 CAGR
Revenue 610,142 581,838 503,020 553,040 383,446 506,052 366,626 9.69%
PBT 34,492 110,932 104,976 109,774 50,600 58,768 25,904 5.33%
Tax -6,454 -28,084 -16,254 -30,468 -16,154 -13,330 -2,882 15.76%
NP 28,038 82,848 88,722 79,306 34,446 45,438 23,022 3.64%
-
NP to SH 28,038 82,848 88,722 79,306 34,446 45,438 23,022 3.64%
-
Tax Rate 18.71% 25.32% 15.48% 27.76% 31.92% 22.68% 11.13% -
Total Cost 582,104 498,990 414,298 473,734 349,000 460,614 343,604 10.04%
-
Net Worth 557,880 360,049 455,172 389,815 363,219 375,387 301,764 11.80%
Dividend
31/01/08 31/01/07 31/01/06 31/01/05 31/07/03 31/01/04 31/07/02 CAGR
Div 10,797 - - - - - - -
Div Payout % 38.51% - - - - - - -
Equity
31/01/08 31/01/07 31/01/06 31/01/05 31/07/03 31/01/04 31/07/02 CAGR
Net Worth 557,880 360,049 455,172 389,815 363,219 375,387 301,764 11.80%
NOSH 179,961 180,024 183,537 186,514 199,571 198,617 199,843 -1.88%
Ratio Analysis
31/01/08 31/01/07 31/01/06 31/01/05 31/07/03 31/01/04 31/07/02 CAGR
NP Margin 4.60% 14.24% 17.64% 14.34% 8.98% 8.98% 6.28% -
ROE 5.03% 23.01% 19.49% 20.34% 9.48% 12.10% 7.63% -
Per Share
31/01/08 31/01/07 31/01/06 31/01/05 31/07/03 31/01/04 31/07/02 CAGR
RPS 339.04 323.20 274.07 296.51 192.13 254.79 183.46 11.79%
EPS 15.58 46.02 48.34 42.52 17.26 22.96 11.52 5.63%
DPS 6.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.10 2.00 2.48 2.09 1.82 1.89 1.51 13.95%
Adjusted Per Share Value based on latest NOSH - 186,309
31/01/08 31/01/07 31/01/06 31/01/05 31/07/03 31/01/04 31/07/02 CAGR
RPS 291.93 278.39 240.68 264.61 183.47 242.13 175.42 9.69%
EPS 13.42 39.64 42.45 37.95 16.48 21.74 11.02 3.64%
DPS 5.17 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6693 1.7227 2.1779 1.8651 1.7379 1.7961 1.4438 11.80%
Price Multiplier on Financial Quarter End Date
31/01/08 31/01/07 31/01/06 31/01/05 31/07/03 31/01/04 31/07/02 CAGR
Date 31/01/08 31/01/07 31/01/06 31/01/05 31/07/03 30/01/04 31/07/02 -
Price 3.40 4.98 2.73 2.72 1.89 1.96 1.76 -
P/RPS 1.00 1.54 1.00 0.92 0.98 0.77 0.96 0.74%
P/EPS 21.82 10.82 5.65 6.40 10.95 8.57 15.28 6.68%
EY 4.58 9.24 17.71 15.63 9.13 11.67 6.55 -6.29%
DY 1.76 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 2.49 1.10 1.30 1.04 1.04 1.17 -1.11%
Price Multiplier on Announcement Date
31/01/08 31/01/07 31/01/06 31/01/05 31/07/03 31/01/04 31/07/02 CAGR
Date 26/03/08 28/03/07 29/03/06 29/03/05 26/09/03 24/03/04 20/09/02 -
Price 3.24 5.00 2.75 2.55 1.70 2.76 1.35 -
P/RPS 0.96 1.55 1.00 0.86 0.88 1.08 0.74 4.84%
P/EPS 20.80 10.86 5.69 6.00 9.85 12.06 11.72 10.97%
EY 4.81 9.20 17.58 16.67 10.15 8.29 8.53 -9.88%
DY 1.85 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 2.50 1.11 1.22 0.93 1.46 0.89 3.04%

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