[SUBUR] YoY Annualized Quarter Result on 31-Oct-2004 [#1]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
22-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Oct-2004 [#1]
Profit Trend
QoQ- 99.08%
YoY- 66.26%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/07 31/10/06 31/10/05 31/10/04 30/04/03 31/10/03 30/04/02 CAGR
Revenue 640,720 602,964 473,284 588,176 328,420 573,732 329,364 12.84%
PBT 49,636 141,060 106,620 123,544 30,988 69,156 8,808 36.88%
Tax -10,616 -32,260 -17,108 -32,376 -9,468 -14,320 -4,272 17.97%
NP 39,020 108,800 89,512 91,168 21,520 54,836 4,536 47.81%
-
NP to SH 39,020 108,800 89,512 91,168 21,520 54,836 4,536 47.81%
-
Tax Rate 21.39% 22.87% 16.05% 26.21% 30.55% 20.71% 48.50% -
Total Cost 601,700 494,164 383,772 497,008 306,900 518,896 324,828 11.84%
-
Net Worth 557,942 360,025 432,114 383,363 355,999 368,238 290,463 12.58%
Dividend
31/10/07 31/10/06 31/10/05 31/10/04 30/04/03 31/10/03 30/04/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/07 31/10/06 31/10/05 31/10/04 30/04/03 31/10/03 30/04/02 CAGR
Net Worth 557,942 360,025 432,114 383,363 355,999 368,238 290,463 12.58%
NOSH 179,981 180,012 183,878 190,728 199,999 199,047 198,947 -1.80%
Ratio Analysis
31/10/07 31/10/06 31/10/05 31/10/04 30/04/03 31/10/03 30/04/02 CAGR
NP Margin 6.09% 18.04% 18.91% 15.50% 6.55% 9.56% 1.38% -
ROE 6.99% 30.22% 20.71% 23.78% 6.04% 14.89% 1.56% -
Per Share
31/10/07 31/10/06 31/10/05 31/10/04 30/04/03 31/10/03 30/04/02 CAGR
RPS 355.99 334.96 257.39 308.38 164.21 288.24 165.55 14.91%
EPS 21.68 60.44 48.68 47.80 10.76 27.72 2.28 50.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.10 2.00 2.35 2.01 1.78 1.85 1.46 14.65%
Adjusted Per Share Value based on latest NOSH - 190,728
31/10/07 31/10/06 31/10/05 31/10/04 30/04/03 31/10/03 30/04/02 CAGR
RPS 306.56 288.50 226.45 281.42 157.14 274.51 157.59 12.84%
EPS 18.67 52.06 42.83 43.62 10.30 26.24 2.17 47.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6696 1.7226 2.0675 1.8343 1.7033 1.7619 1.3898 12.58%
Price Multiplier on Financial Quarter End Date
31/10/07 31/10/06 31/10/05 31/10/04 30/04/03 31/10/03 30/04/02 CAGR
Date 31/10/07 31/10/06 31/10/05 29/10/04 30/04/03 31/10/03 30/04/02 -
Price 3.70 4.08 2.70 2.50 1.32 1.86 1.05 -
P/RPS 1.04 1.22 1.05 0.81 0.80 0.65 0.63 9.52%
P/EPS 17.07 6.75 5.55 5.23 12.27 6.75 46.05 -16.49%
EY 5.86 14.81 18.03 19.12 8.15 14.81 2.17 19.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 2.04 1.15 1.24 0.74 1.01 0.72 9.55%
Price Multiplier on Announcement Date
31/10/07 31/10/06 31/10/05 31/10/04 30/04/03 31/10/03 30/04/02 CAGR
Date 28/12/07 21/12/06 28/12/05 22/12/04 20/06/03 17/12/03 24/06/02 -
Price 3.50 4.84 2.70 2.36 1.52 1.85 1.05 -
P/RPS 0.98 1.44 1.05 0.77 0.93 0.64 0.63 8.35%
P/EPS 16.14 8.01 5.55 4.94 14.13 6.72 46.05 -17.33%
EY 6.19 12.49 18.03 20.25 7.08 14.89 2.17 20.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 2.42 1.15 1.17 0.85 1.00 0.72 8.52%

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