[SUBUR] YoY Cumulative Quarter Result on 31-Jul-2003 [#2]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
26-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Jul-2003 [#2]
Profit Trend
QoQ- 220.13%
YoY- 49.62%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Cumulative Result
31/01/07 31/01/06 31/01/05 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Revenue 290,919 251,510 276,520 191,723 183,313 159,344 153,654 10.30%
PBT 55,466 52,488 54,887 25,300 12,952 -10,298 24,125 13.64%
Tax -14,042 -8,127 -15,234 -8,077 -1,441 10,298 -2,995 26.80%
NP 41,424 44,361 39,653 17,223 11,511 0 21,130 10.89%
-
NP to SH 41,424 44,361 39,653 17,223 11,511 -10,364 21,130 10.89%
-
Tax Rate 25.32% 15.48% 27.76% 31.92% 11.13% - 12.41% -
Total Cost 249,495 207,149 236,867 174,500 171,802 159,344 132,524 10.21%
-
Net Worth 360,049 455,172 389,815 363,219 301,764 302,116 248,082 5.89%
Dividend
31/01/07 31/01/06 31/01/05 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/07 31/01/06 31/01/05 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Net Worth 360,049 455,172 389,815 363,219 301,764 302,116 248,082 5.89%
NOSH 180,024 183,537 186,514 199,571 199,843 200,077 199,905 -1.59%
Ratio Analysis
31/01/07 31/01/06 31/01/05 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
NP Margin 14.24% 17.64% 14.34% 8.98% 6.28% 0.00% 13.75% -
ROE 11.51% 9.75% 10.17% 4.74% 3.81% -3.43% 8.52% -
Per Share
31/01/07 31/01/06 31/01/05 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 161.60 137.03 148.26 96.07 91.73 79.64 76.86 12.09%
EPS 23.01 24.17 21.26 8.63 5.76 -5.18 10.57 12.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.48 2.09 1.82 1.51 1.51 1.241 7.60%
Adjusted Per Share Value based on latest NOSH - 199,042
31/01/07 31/01/06 31/01/05 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 139.20 120.34 132.31 91.73 87.71 76.24 73.52 10.30%
EPS 19.82 21.23 18.97 8.24 5.51 -4.96 10.11 10.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7227 2.1779 1.8651 1.7379 1.4438 1.4455 1.187 5.89%
Price Multiplier on Financial Quarter End Date
31/01/07 31/01/06 31/01/05 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 31/01/07 31/01/06 31/01/05 31/07/03 31/07/02 - - -
Price 4.98 2.73 2.72 1.89 1.76 0.00 0.00 -
P/RPS 3.08 1.99 1.83 1.97 1.92 0.00 0.00 -
P/EPS 21.64 11.29 12.79 21.90 30.56 0.00 0.00 -
EY 4.62 8.85 7.82 4.57 3.27 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.49 1.10 1.30 1.04 1.17 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/07 31/01/06 31/01/05 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 28/03/07 29/03/06 29/03/05 26/09/03 20/09/02 14/09/01 25/09/00 -
Price 5.00 2.75 2.55 1.70 1.35 0.00 0.00 -
P/RPS 3.09 2.01 1.72 1.77 1.47 0.00 0.00 -
P/EPS 21.73 11.38 11.99 19.70 23.44 0.00 0.00 -
EY 4.60 8.79 8.34 5.08 4.27 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 1.11 1.22 0.93 0.89 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