[SUBUR] YoY 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- 0.59%
YoY- -51.21%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Quarter Result
30/04/07 30/04/06 30/04/05 30/04/04 31/10/02 31/10/01 31/10/00 CAGR
Revenue 108,680 132,647 134,225 114,517 100,059 82,182 83,174 4.20%
PBT 15,767 22,029 26,275 13,855 22,646 -3,879 8,515 9.94%
Tax -3,859 -6,104 -5,119 -4,792 -4,070 3,879 -1,226 19.29%
NP 11,908 15,925 21,156 9,063 18,576 0 7,289 7.84%
-
NP to SH 11,908 15,925 21,156 9,063 18,576 -3,879 7,289 7.84%
-
Tax Rate 24.48% 27.71% 19.48% 34.59% 17.97% - 14.40% -
Total Cost 96,772 116,722 113,069 105,454 81,483 82,182 75,885 3.81%
-
Net Worth 359,778 463,041 408,632 368,730 319,931 297,923 322,398 1.70%
Dividend
30/04/07 30/04/06 30/04/05 30/04/04 31/10/02 31/10/01 31/10/00 CAGR
Div - 14,526 13,001 - - - - -
Div Payout % - 91.22% 61.46% - - - - -
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 359,778 463,041 408,632 368,730 319,931 297,923 322,398 1.70%
NOSH 179,889 181,584 185,741 194,068 199,956 199,948 200,247 -1.63%
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 10.96% 12.01% 15.76% 7.91% 18.57% 0.00% 8.76% -
ROE 3.31% 3.44% 5.18% 2.46% 5.81% -1.30% 2.26% -
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 60.41 73.05 72.26 59.01 50.04 41.10 41.54 5.93%
EPS 6.62 8.77 11.39 4.67 9.29 -1.94 3.64 9.64%
DPS 0.00 8.00 7.00 0.00 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 52.00 63.47 64.22 54.79 47.88 39.32 39.80 4.20%
EPS 5.70 7.62 10.12 4.34 8.89 -1.86 3.49 7.84%
DPS 0.00 6.95 6.22 0.00 0.00 0.00 0.00 -
NAPS 1.7214 2.2155 1.9552 1.7643 1.5308 1.4255 1.5426 1.70%
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 8.86 4.54 3.72 4.78 3.20 0.00 0.00 -
P/EPS 80.82 37.86 23.62 60.39 17.22 0.00 0.00 -
EY 1.24 2.64 4.23 1.66 5.81 0.00 0.00 -
DY 0.00 2.41 2.60 0.00 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 8.61 4.41 3.57 4.73 2.64 0.00 0.00 -
P/EPS 78.55 36.72 22.65 59.74 14.21 0.00 0.00 -
EY 1.27 2.72 4.41 1.67 7.04 0.00 0.00 -
DY 0.00 2.48 2.71 0.00 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