[SUBUR] YoY Annualized Quarter Result on 31-Oct-2003 [#1]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
17-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Oct-2003 [#1]
Profit Trend
QoQ- 59.19%
YoY- 36.69%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/06 31/10/05 31/10/04 31/10/03 30/04/02 30/04/01 30/04/00 CAGR
Revenue 602,964 473,284 588,176 573,732 329,364 292,500 287,448 12.05%
PBT 141,060 106,620 123,544 69,156 8,808 -15,496 51,704 16.67%
Tax -32,260 -17,108 -32,376 -14,320 -4,272 15,496 -4,840 33.84%
NP 108,800 89,512 91,168 54,836 4,536 0 46,864 13.81%
-
NP to SH 108,800 89,512 91,168 54,836 4,536 -15,760 46,864 13.81%
-
Tax Rate 22.87% 16.05% 26.21% 20.71% 48.50% - 9.36% -
Total Cost 494,164 383,772 497,008 518,896 324,828 292,500 240,584 11.69%
-
Net Worth 360,025 432,114 383,363 368,238 290,463 310,240 237,778 6.58%
Dividend
31/10/06 31/10/05 31/10/04 31/10/03 30/04/02 30/04/01 30/04/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/06 31/10/05 31/10/04 31/10/03 30/04/02 30/04/01 30/04/00 CAGR
Net Worth 360,025 432,114 383,363 368,238 290,463 310,240 237,778 6.58%
NOSH 180,012 183,878 190,728 199,047 198,947 199,999 199,931 -1.59%
Ratio Analysis
31/10/06 31/10/05 31/10/04 31/10/03 30/04/02 30/04/01 30/04/00 CAGR
NP Margin 18.04% 18.91% 15.50% 9.56% 1.38% 0.00% 16.30% -
ROE 30.22% 20.71% 23.78% 14.89% 1.56% -5.08% 19.71% -
Per Share
31/10/06 31/10/05 31/10/04 31/10/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 334.96 257.39 308.38 288.24 165.55 146.25 143.77 13.88%
EPS 60.44 48.68 47.80 27.72 2.28 -7.88 23.44 15.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.35 2.01 1.85 1.46 1.5512 1.1893 8.31%
Adjusted Per Share Value based on latest NOSH - 197,821
31/10/06 31/10/05 31/10/04 31/10/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 288.50 226.45 281.42 274.51 157.59 139.95 137.53 12.05%
EPS 52.06 42.83 43.62 26.24 2.17 -7.54 22.42 13.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7226 2.0675 1.8343 1.7619 1.3898 1.4844 1.1377 6.58%
Price Multiplier on Financial Quarter End Date
31/10/06 31/10/05 31/10/04 31/10/03 30/04/02 30/04/01 30/04/00 CAGR
Date 31/10/06 31/10/05 29/10/04 31/10/03 30/04/02 - - -
Price 4.08 2.70 2.50 1.86 1.05 0.00 0.00 -
P/RPS 1.22 1.05 0.81 0.65 0.63 0.00 0.00 -
P/EPS 6.75 5.55 5.23 6.75 46.05 0.00 0.00 -
EY 14.81 18.03 19.12 14.81 2.17 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.04 1.15 1.24 1.01 0.72 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/06 31/10/05 31/10/04 31/10/03 30/04/02 30/04/01 30/04/00 CAGR
Date 21/12/06 28/12/05 22/12/04 17/12/03 24/06/02 21/06/01 23/06/00 -
Price 4.84 2.70 2.36 1.85 1.05 0.00 0.00 -
P/RPS 1.44 1.05 0.77 0.64 0.63 0.00 0.00 -
P/EPS 8.01 5.55 4.94 6.72 46.05 0.00 0.00 -
EY 12.49 18.03 20.25 14.89 2.17 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.42 1.15 1.17 1.00 0.72 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