[SUBUR] YoY Quarter Result on 31-Jul-2004 [#4]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
29-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Jul-2004 [#4]
Profit Trend
QoQ- 54.62%
YoY- 97.14%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Quarter Result
31/07/07 31/07/06 31/07/05 31/07/04 31/01/03 31/01/02 31/01/01 CAGR
Revenue 151,266 124,231 121,771 132,731 87,607 79,299 71,525 12.21%
PBT 17,364 18,606 28,435 22,466 10,523 -5,586 -1,122 -
Tax -4,018 -4,735 -4,584 -8,453 -3,415 5,586 1,122 -
NP 13,346 13,871 23,851 14,013 7,108 0 0 -
-
NP to SH 13,346 13,871 23,851 14,013 7,108 -5,762 -280 -
-
Tax Rate 23.14% 25.45% 16.12% 37.63% 32.45% - - -
Total Cost 137,920 110,360 97,920 118,718 80,499 79,299 71,525 10.63%
-
Net Worth 359,833 458,768 413,195 359,307 342,385 292,101 315,159 2.06%
Dividend
31/07/07 31/07/06 31/07/05 31/07/04 31/01/03 31/01/02 31/01/01 CAGR
Div - - - 9,455 - - 5,999 -
Div Payout % - - - 67.48% - - 0.00% -
Equity
31/07/07 31/07/06 31/07/05 31/07/04 31/01/03 31/01/02 31/01/01 CAGR
Net Worth 359,833 458,768 413,195 359,307 342,385 292,101 315,159 2.06%
NOSH 179,916 179,909 184,462 189,109 200,225 200,069 199,999 -1.61%
Ratio Analysis
31/07/07 31/07/06 31/07/05 31/07/04 31/01/03 31/01/02 31/01/01 CAGR
NP Margin 8.82% 11.17% 19.59% 10.56% 8.11% 0.00% 0.00% -
ROE 3.71% 3.02% 5.77% 3.90% 2.08% -1.97% -0.09% -
Per Share
31/07/07 31/07/06 31/07/05 31/07/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 84.08 69.05 66.01 70.19 43.75 39.64 35.76 14.06%
EPS 7.06 7.71 12.93 7.41 3.55 -2.88 -0.14 -
DPS 0.00 0.00 0.00 5.00 0.00 0.00 3.00 -
NAPS 2.00 2.55 2.24 1.90 1.71 1.46 1.5758 3.73%
Adjusted Per Share Value based on latest NOSH - 189,109
31/07/07 31/07/06 31/07/05 31/07/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 72.38 59.44 58.26 63.51 41.92 37.94 34.22 12.21%
EPS 6.39 6.64 11.41 6.70 3.40 -2.76 -0.13 -
DPS 0.00 0.00 0.00 4.52 0.00 0.00 2.87 -
NAPS 1.7217 2.1951 1.977 1.7192 1.6382 1.3976 1.5079 2.06%
Price Multiplier on Financial Quarter End Date
31/07/07 31/07/06 31/07/05 31/07/04 31/01/03 31/01/02 31/01/01 CAGR
Date 31/07/07 31/07/06 29/07/05 30/07/04 31/01/03 - - -
Price 5.05 3.22 2.54 2.84 1.44 0.00 0.00 -
P/RPS 6.01 4.66 3.85 4.05 3.29 0.00 0.00 -
P/EPS 68.08 41.76 19.64 38.33 40.56 0.00 0.00 -
EY 1.47 2.39 5.09 2.61 2.47 0.00 0.00 -
DY 0.00 0.00 0.00 1.76 0.00 0.00 0.00 -
P/NAPS 2.53 1.26 1.13 1.49 0.84 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/07 31/07/06 31/07/05 31/07/04 31/01/03 31/01/02 31/01/01 CAGR
Date 28/09/07 27/09/06 28/09/05 29/09/04 28/03/03 29/03/02 02/04/01 -
Price 3.90 3.74 2.76 2.54 1.47 0.97 0.00 -
P/RPS 4.64 5.42 4.18 3.62 3.36 2.45 0.00 -
P/EPS 52.58 48.51 21.35 34.28 41.41 -33.68 0.00 -
EY 1.90 2.06 4.68 2.92 2.41 -2.97 0.00 -
DY 0.00 0.00 0.00 1.97 0.00 0.00 0.00 -
P/NAPS 1.95 1.47 1.23 1.34 0.86 0.66 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