[SUBUR] YoY Cumulative Quarter Result on 30-Apr-2004 [#3]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
25-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
30-Apr-2004 [#3]
Profit Trend
QoQ- 39.89%
YoY- 5.63%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Cumulative Result
30/04/07 30/04/06 30/04/05 30/04/04 31/10/02 31/10/01 31/10/00 CAGR
Revenue 399,599 384,157 410,745 367,543 283,372 241,526 236,828 8.38%
PBT 71,233 74,517 81,162 43,239 35,598 -14,177 32,640 12.75%
Tax -17,901 -14,231 -20,353 -11,457 -5,511 14,177 -4,221 24.89%
NP 53,332 60,286 60,809 31,782 30,087 0 28,419 10.17%
-
NP to SH 53,332 60,286 60,809 31,782 30,087 -14,243 28,419 10.17%
-
Tax Rate 25.13% 19.10% 25.08% 26.50% 15.48% - 12.93% -
Total Cost 346,267 323,871 349,936 335,761 253,285 241,526 208,409 8.12%
-
Net Worth 359,987 466,411 409,613 375,592 320,074 298,062 321,988 1.73%
Dividend
30/04/07 30/04/06 30/04/05 30/04/04 31/10/02 31/10/01 31/10/00 CAGR
Div - 14,632 13,033 9,884 - - - -
Div Payout % - 24.27% 21.43% 31.10% - - - -
Equity
30/04/07 30/04/06 30/04/05 30/04/04 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 359,987 466,411 409,613 375,592 320,074 298,062 321,988 1.73%
NOSH 179,993 182,906 186,187 197,680 200,046 200,042 199,992 -1.60%
Ratio Analysis
30/04/07 30/04/06 30/04/05 30/04/04 31/10/02 31/10/01 31/10/00 CAGR
NP Margin 13.35% 15.69% 14.80% 8.65% 10.62% 0.00% 12.00% -
ROE 14.81% 12.93% 14.85% 8.46% 9.40% -4.78% 8.83% -
Per Share
30/04/07 30/04/06 30/04/05 30/04/04 31/10/02 31/10/01 31/10/00 CAGR
RPS 222.01 210.03 220.61 185.93 141.65 120.74 118.42 10.15%
EPS 29.63 32.96 32.66 16.16 15.04 -7.12 14.21 11.97%
DPS 0.00 8.00 7.00 5.00 0.00 0.00 0.00 -
NAPS 2.00 2.55 2.20 1.90 1.60 1.49 1.61 3.39%
Adjusted Per Share Value based on latest NOSH - 194,068
30/04/07 30/04/06 30/04/05 30/04/04 31/10/02 31/10/01 31/10/00 CAGR
RPS 191.20 183.81 196.53 175.86 135.58 115.56 113.31 8.38%
EPS 25.52 28.84 29.10 15.21 14.40 -6.81 13.60 10.16%
DPS 0.00 7.00 6.24 4.73 0.00 0.00 0.00 -
NAPS 1.7224 2.2316 1.9599 1.7971 1.5315 1.4261 1.5406 1.73%
Price Multiplier on Financial Quarter End Date
30/04/07 30/04/06 30/04/05 30/04/04 31/10/02 31/10/01 31/10/00 CAGR
Date 30/04/07 28/04/06 29/04/05 30/04/04 31/10/02 - - -
Price 5.35 3.32 2.69 2.82 1.60 0.00 0.00 -
P/RPS 2.41 1.58 1.22 1.52 1.13 0.00 0.00 -
P/EPS 18.06 10.07 8.24 17.54 10.64 0.00 0.00 -
EY 5.54 9.93 12.14 5.70 9.40 0.00 0.00 -
DY 0.00 2.41 2.60 1.77 0.00 0.00 0.00 -
P/NAPS 2.68 1.30 1.22 1.48 1.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/04/07 30/04/06 30/04/05 30/04/04 31/10/02 31/10/01 31/10/00 CAGR
Date 27/06/07 26/06/06 28/06/05 25/06/04 20/12/02 10/12/01 13/12/00 -
Price 5.20 3.22 2.58 2.79 1.32 0.00 0.00 -
P/RPS 2.34 1.53 1.17 1.50 0.93 0.00 0.00 -
P/EPS 17.55 9.77 7.90 17.35 8.78 0.00 0.00 -
EY 5.70 10.24 12.66 5.76 11.39 0.00 0.00 -
DY 0.00 2.48 2.71 1.79 0.00 0.00 0.00 -
P/NAPS 2.60 1.26 1.17 1.47 0.83 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