[SUBUR] YoY Annualized Quarter Result on 31-Jul-2005 [#4]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
28-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Jul-2005 [#4]
Profit Trend
QoQ- 4.42%
YoY- 84.87%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/01/03 31/01/02 CAGR
Revenue 603,951 550,865 508,388 532,516 500,274 370,979 320,825 10.21%
PBT 30,019 88,597 93,123 109,597 65,705 46,121 -20,033 -
Tax -5,204 -21,919 -18,966 -24,937 -19,910 -12,764 20,033 -
NP 24,815 66,678 74,157 84,660 45,795 33,357 0 -
-
NP to SH 24,817 66,678 74,157 84,660 45,795 33,357 -20,005 -
-
Tax Rate 17.34% 24.74% 20.37% 22.75% 30.30% 27.68% - -
Total Cost 579,136 484,187 434,231 447,856 454,479 337,622 320,825 9.51%
-
Net Worth 568,912 521,934 464,505 416,147 372,887 351,952 292,073 10.79%
Dividend
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/01/03 31/01/02 CAGR
Div - - 14,572 13,004 9,812 - - -
Div Payout % - - 19.65% 15.36% 21.43% - - -
Equity
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/01/03 31/01/02 CAGR
Net Worth 568,912 521,934 464,505 416,147 372,887 351,952 292,073 10.79%
NOSH 189,007 179,977 182,159 185,780 196,256 199,973 200,050 -0.86%
Ratio Analysis
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/01/03 31/01/02 CAGR
NP Margin 4.11% 12.10% 14.59% 15.90% 9.15% 8.99% 0.00% -
ROE 4.36% 12.78% 15.96% 20.34% 12.28% 9.48% -6.85% -
Per Share
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/01/03 31/01/02 CAGR
RPS 319.54 306.07 279.09 286.64 254.91 185.51 160.37 11.18%
EPS 13.13 35.28 40.71 45.57 23.48 16.68 -10.00 -
DPS 0.00 0.00 8.00 7.00 5.00 0.00 0.00 -
NAPS 3.01 2.90 2.55 2.24 1.90 1.76 1.46 11.77%
Adjusted Per Share Value based on latest NOSH - 184,462
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/01/03 31/01/02 CAGR
RPS 288.97 263.57 243.25 254.79 239.37 177.50 153.50 10.21%
EPS 11.87 31.90 35.48 40.51 21.91 15.96 -9.57 -
DPS 0.00 0.00 6.97 6.22 4.70 0.00 0.00 -
NAPS 2.7221 2.4973 2.2225 1.9911 1.7842 1.684 1.3975 10.79%
Price Multiplier on Financial Quarter End Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/01/03 31/01/02 CAGR
Date 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/01/03 - -
Price 3.10 5.05 3.22 2.54 2.84 1.44 0.00 -
P/RPS 0.97 1.65 1.15 0.89 1.11 0.78 0.00 -
P/EPS 23.61 13.63 7.91 5.57 12.17 8.63 0.00 -
EY 4.24 7.34 12.64 17.94 8.22 11.58 0.00 -
DY 0.00 0.00 2.48 2.76 1.76 0.00 0.00 -
P/NAPS 1.03 1.74 1.26 1.13 1.49 0.82 0.00 -
Price Multiplier on Announcement Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/01/03 31/01/02 CAGR
Date 30/09/08 28/09/07 27/09/06 28/09/05 29/09/04 28/03/03 29/03/02 -
Price 2.15 3.90 3.74 2.76 2.54 1.47 0.97 -
P/RPS 0.67 1.27 1.34 0.96 1.00 0.79 0.60 1.71%
P/EPS 16.37 10.53 9.19 6.06 10.89 8.81 -9.70 -
EY 6.11 9.50 10.89 16.51 9.19 11.35 -10.31 -
DY 0.00 0.00 2.14 2.54 1.97 0.00 0.00 -
P/NAPS 0.71 1.34 1.47 1.23 1.34 0.84 0.66 1.12%

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