[SUBUR] YoY TTM 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- 9.22%
YoY- 79.34%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
TTM Result
30/04/07 30/04/06 30/04/05 30/04/04 31/10/02 31/10/01 31/10/00 CAGR
Revenue 523,830 505,928 543,476 477,161 362,671 313,051 304,514 8.70%
PBT 89,839 102,952 103,628 60,792 29,742 -15,299 43,573 11.77%
Tax -22,636 -18,815 -28,806 -17,167 -5,417 11,420 -5,664 23.76%
NP 67,203 84,137 74,822 43,625 24,325 -3,879 37,909 9.20%
-
NP to SH 67,203 84,137 74,822 43,625 24,325 -14,523 37,909 9.20%
-
Tax Rate 25.20% 18.28% 27.80% 28.24% 18.21% - 13.00% -
Total Cost 456,627 421,791 468,654 433,536 338,346 316,930 266,605 8.63%
-
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 22,457 9,891 - - 9,989 -
Div Payout % - 17.27% 30.01% 22.67% - - 26.35% -
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 12.83% 16.63% 13.77% 9.14% 6.71% -1.24% 12.45% -
ROE 18.68% 18.17% 18.31% 11.83% 7.60% -4.87% 11.76% -
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 291.20 278.62 292.60 245.87 181.37 156.57 152.07 10.51%
EPS 37.36 46.33 40.28 22.48 12.17 -7.26 18.93 11.02%
DPS 0.00 8.00 12.09 5.10 0.00 0.00 5.00 -
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 250.64 242.07 260.04 228.31 173.53 149.79 145.70 8.70%
EPS 32.15 40.26 35.80 20.87 11.64 -6.95 18.14 9.20%
DPS 0.00 6.95 10.75 4.73 0.00 0.00 4.78 -
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 1.84 1.19 0.92 1.15 0.88 0.00 0.00 -
P/EPS 14.32 7.17 6.68 12.54 13.15 0.00 0.00 -
EY 6.98 13.96 14.98 7.97 7.60 0.00 0.00 -
DY 0.00 2.41 4.49 1.81 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 1.79 1.16 0.88 1.13 0.73 0.00 0.00 -
P/EPS 13.92 6.95 6.40 12.41 10.85 0.00 0.00 -
EY 7.18 14.39 15.61 8.06 9.22 0.00 0.00 -
DY 0.00 2.48 4.69 1.83 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