[SUBUR] YoY Quarter Result on 31-Jan-2004 [#2]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
24-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Jan-2004 [#2]
Profit Trend
QoQ- -34.28%
YoY- 26.76%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Quarter Result
31/01/07 31/01/06 31/01/05 31/01/04 31/07/02 31/07/01 31/07/00 CAGR
Revenue 140,178 133,189 129,476 109,593 100,972 86,219 81,792 8.63%
PBT 20,201 25,833 24,001 12,095 10,750 -6,424 11,199 9.48%
Tax -5,977 -3,850 -7,140 -3,085 -373 6,424 -1,785 20.40%
NP 14,224 21,983 16,861 9,010 10,377 0 9,414 6.54%
-
NP to SH 14,224 21,983 16,861 9,010 10,377 -6,424 9,414 6.54%
-
Tax Rate 29.59% 14.90% 29.75% 25.51% 3.47% - 15.94% -
Total Cost 125,954 111,206 112,615 100,583 90,595 86,219 72,378 8.88%
-
Net Worth 360,094 454,315 389,386 373,440 301,912 302,188 248,041 5.89%
Dividend
31/01/07 31/01/06 31/01/05 31/01/04 31/07/02 31/07/01 31/07/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/07 31/01/06 31/01/05 31/01/04 31/07/02 31/07/01 31/07/00 CAGR
Net Worth 360,094 454,315 389,386 373,440 301,912 302,188 248,041 5.89%
NOSH 180,047 183,191 186,309 197,587 199,942 200,124 199,872 -1.59%
Ratio Analysis
31/01/07 31/01/06 31/01/05 31/01/04 31/07/02 31/07/01 31/07/00 CAGR
NP Margin 10.15% 16.51% 13.02% 8.22% 10.28% 0.00% 11.51% -
ROE 3.95% 4.84% 4.33% 2.41% 3.44% -2.13% 3.80% -
Per Share
31/01/07 31/01/06 31/01/05 31/01/04 31/07/02 31/07/01 31/07/00 CAGR
RPS 77.86 72.70 69.50 55.47 50.50 43.08 40.92 10.39%
EPS 7.90 12.00 9.05 4.56 5.19 -3.21 4.71 8.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.48 2.09 1.89 1.51 1.51 1.241 7.60%
Adjusted Per Share Value based on latest NOSH - 197,587
31/01/07 31/01/06 31/01/05 31/01/04 31/07/02 31/07/01 31/07/00 CAGR
RPS 67.07 63.73 61.95 52.44 48.31 41.25 39.13 8.63%
EPS 6.81 10.52 8.07 4.31 4.97 -3.07 4.50 6.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7229 2.1738 1.8631 1.7868 1.4446 1.4459 1.1868 5.89%
Price Multiplier on Financial Quarter End Date
31/01/07 31/01/06 31/01/05 31/01/04 31/07/02 31/07/01 31/07/00 CAGR
Date 31/01/07 31/01/06 31/01/05 30/01/04 31/07/02 - - -
Price 4.98 2.73 2.72 1.96 1.76 0.00 0.00 -
P/RPS 6.40 3.75 3.91 3.53 3.49 0.00 0.00 -
P/EPS 63.04 22.75 30.06 42.98 33.91 0.00 0.00 -
EY 1.59 4.40 3.33 2.33 2.95 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 31/01/04 31/07/02 31/07/01 31/07/00 CAGR
Date 28/03/07 29/03/06 29/03/05 24/03/04 20/09/02 14/09/01 25/09/00 -
Price 5.00 2.75 2.55 2.76 1.35 0.00 0.00 -
P/RPS 6.42 3.78 3.67 4.98 2.67 0.00 0.00 -
P/EPS 63.29 22.92 28.18 60.53 26.01 0.00 0.00 -
EY 1.58 4.36 3.55 1.65 3.84 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 1.46 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