[SUBUR] YoY Quarter Result on 31-Jan-2005 [#2]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
29-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Jan-2005 [#2]
Profit Trend
QoQ- -26.02%
YoY- 87.14%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Quarter Result
31/01/08 31/01/07 31/01/06 31/01/05 31/07/03 31/01/04 31/07/02 CAGR
Revenue 144,891 140,178 133,189 129,476 109,618 109,593 100,972 6.77%
PBT 4,837 20,201 25,833 24,001 17,553 12,095 10,750 -13.49%
Tax -573 -5,977 -3,850 -7,140 -5,710 -3,085 -373 8.10%
NP 4,264 14,224 21,983 16,861 11,843 9,010 10,377 -14.91%
-
NP to SH 4,264 14,224 21,983 16,861 11,843 9,010 10,377 -14.91%
-
Tax Rate 11.85% 29.59% 14.90% 29.75% 32.53% 25.51% 3.47% -
Total Cost 140,627 125,954 111,206 112,615 97,775 100,583 90,595 8.31%
-
Net Worth 557,738 360,094 454,315 389,386 362,256 373,440 301,912 11.79%
Dividend
31/01/08 31/01/07 31/01/06 31/01/05 31/07/03 31/01/04 31/07/02 CAGR
Div 5,397 - - - - - - -
Div Payout % 126.58% - - - - - - -
Equity
31/01/08 31/01/07 31/01/06 31/01/05 31/07/03 31/01/04 31/07/02 CAGR
Net Worth 557,738 360,094 454,315 389,386 362,256 373,440 301,912 11.79%
NOSH 179,915 180,047 183,191 186,309 199,042 197,587 199,942 -1.89%
Ratio Analysis
31/01/08 31/01/07 31/01/06 31/01/05 31/07/03 31/01/04 31/07/02 CAGR
NP Margin 2.94% 10.15% 16.51% 13.02% 10.80% 8.22% 10.28% -
ROE 0.76% 3.95% 4.84% 4.33% 3.27% 2.41% 3.44% -
Per Share
31/01/08 31/01/07 31/01/06 31/01/05 31/07/03 31/01/04 31/07/02 CAGR
RPS 80.53 77.86 72.70 69.50 55.07 55.47 50.50 8.84%
EPS 2.37 7.90 12.00 9.05 5.95 4.56 5.19 -13.26%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.10 2.00 2.48 2.09 1.82 1.89 1.51 13.95%
Adjusted Per Share Value based on latest NOSH - 186,309
31/01/08 31/01/07 31/01/06 31/01/05 31/07/03 31/01/04 31/07/02 CAGR
RPS 69.33 67.07 63.73 61.95 52.45 52.44 48.31 6.77%
EPS 2.04 6.81 10.52 8.07 5.67 4.31 4.97 -14.93%
DPS 2.58 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6686 1.7229 2.1738 1.8631 1.7333 1.7868 1.4446 11.78%
Price Multiplier on Financial Quarter End Date
31/01/08 31/01/07 31/01/06 31/01/05 31/07/03 31/01/04 31/07/02 CAGR
Date 31/01/08 31/01/07 31/01/06 31/01/05 31/07/03 30/01/04 31/07/02 -
Price 3.40 4.98 2.73 2.72 1.89 1.96 1.76 -
P/RPS 4.22 6.40 3.75 3.91 3.43 3.53 3.49 3.50%
P/EPS 143.46 63.04 22.75 30.06 31.76 42.98 33.91 29.94%
EY 0.70 1.59 4.40 3.33 3.15 2.33 2.95 -22.98%
DY 0.88 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 2.49 1.10 1.30 1.04 1.04 1.17 -1.11%
Price Multiplier on Announcement Date
31/01/08 31/01/07 31/01/06 31/01/05 31/07/03 31/01/04 31/07/02 CAGR
Date 26/03/08 28/03/07 29/03/06 29/03/05 26/09/03 24/03/04 20/09/02 -
Price 3.24 5.00 2.75 2.55 1.70 2.76 1.35 -
P/RPS 4.02 6.42 3.78 3.67 3.09 4.98 2.67 7.71%
P/EPS 136.71 63.29 22.92 28.18 28.57 60.53 26.01 35.16%
EY 0.73 1.58 4.36 3.55 3.50 1.65 3.84 -26.02%
DY 0.93 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 2.50 1.11 1.22 0.93 1.46 0.89 3.04%

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