[SUBUR] YoY Quarter Result on 31-Oct-2003 [#1]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
17-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Oct-2003 [#1]
Profit Trend
QoQ- 15.76%
YoY- -26.2%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Quarter Result
31/10/06 31/10/05 31/10/04 31/10/03 30/04/02 30/04/01 30/04/00 CAGR
Revenue 150,741 118,321 147,044 143,433 82,341 73,125 71,862 12.05%
PBT 35,265 26,655 30,886 17,289 2,202 -3,874 12,926 16.67%
Tax -8,065 -4,277 -8,094 -3,580 -1,068 3,874 -1,210 33.84%
NP 27,200 22,378 22,792 13,709 1,134 0 11,716 13.81%
-
NP to SH 27,200 22,378 22,792 13,709 1,134 -3,940 11,716 13.81%
-
Tax Rate 22.87% 16.05% 26.21% 20.71% 48.50% - 9.36% -
Total Cost 123,541 95,943 124,252 129,724 81,207 73,125 60,146 11.69%
-
Net Worth 360,025 432,114 383,363 365,968 290,463 310,240 237,778 6.58%
Dividend
31/10/06 31/10/05 31/10/04 31/10/03 30/04/02 30/04/01 30/04/00 CAGR
Div - - - 9,891 - - - -
Div Payout % - - - 72.15% - - - -
Equity
31/10/06 31/10/05 31/10/04 31/10/03 30/04/02 30/04/01 30/04/00 CAGR
Net Worth 360,025 432,114 383,363 365,968 290,463 310,240 237,778 6.58%
NOSH 180,012 183,878 190,728 197,821 198,947 199,999 199,931 -1.59%
Ratio Analysis
31/10/06 31/10/05 31/10/04 31/10/03 30/04/02 30/04/01 30/04/00 CAGR
NP Margin 18.04% 18.91% 15.50% 9.56% 1.38% 0.00% 16.30% -
ROE 7.56% 5.18% 5.95% 3.75% 0.39% -1.27% 4.93% -
Per Share
31/10/06 31/10/05 31/10/04 31/10/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 83.74 64.35 77.10 72.51 41.39 36.56 35.94 13.88%
EPS 15.11 12.17 11.95 6.93 0.57 -1.97 5.86 15.66%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.00 2.35 2.01 1.85 1.46 1.5512 1.1893 8.31%
Adjusted Per Share Value based on latest NOSH - 197,821
31/10/06 31/10/05 31/10/04 31/10/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 72.12 56.61 70.36 68.63 39.40 34.99 34.38 12.05%
EPS 13.01 10.71 10.91 6.56 0.54 -1.89 5.61 13.80%
DPS 0.00 0.00 0.00 4.73 0.00 0.00 0.00 -
NAPS 1.7226 2.0675 1.8343 1.751 1.3898 1.4844 1.1377 6.58%
Price Multiplier on Financial Quarter End Date
31/10/06 31/10/05 31/10/04 31/10/03 30/04/02 30/04/01 30/04/00 CAGR
Date 31/10/06 31/10/05 29/10/04 31/10/03 30/04/02 - - -
Price 4.08 2.70 2.50 1.86 1.05 0.00 0.00 -
P/RPS 4.87 4.20 3.24 2.57 2.54 0.00 0.00 -
P/EPS 27.00 22.19 20.92 26.84 184.21 0.00 0.00 -
EY 3.70 4.51 4.78 3.73 0.54 0.00 0.00 -
DY 0.00 0.00 0.00 2.69 0.00 0.00 0.00 -
P/NAPS 2.04 1.15 1.24 1.01 0.72 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/06 31/10/05 31/10/04 31/10/03 30/04/02 30/04/01 30/04/00 CAGR
Date 21/12/06 28/12/05 22/12/04 17/12/03 24/06/02 21/06/01 23/06/00 -
Price 4.84 2.70 2.36 1.85 1.05 0.00 0.00 -
P/RPS 5.78 4.20 3.06 2.55 2.54 0.00 0.00 -
P/EPS 32.03 22.19 19.75 26.70 184.21 0.00 0.00 -
EY 3.12 4.51 5.06 3.75 0.54 0.00 0.00 -
DY 0.00 0.00 0.00 2.70 0.00 0.00 0.00 -
P/NAPS 2.42 1.15 1.17 1.00 0.72 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