[SUBUR] YoY TTM Result on 31-Jan-2003 [#4]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
29-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jan-2003 [#4]
Profit Trend
QoQ- 52.91%
YoY- 285.93%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
TTM Result
31/07/06 31/07/05 31/07/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 508,388 532,516 500,274 370,979 320,825 308,353 214,127 14.22%
PBT 93,123 109,597 65,705 46,121 -20,033 31,518 36,237 15.62%
Tax -18,966 -24,937 -19,910 -8,926 10,392 -3,099 -4,084 26.64%
NP 74,157 84,660 45,795 37,195 -9,641 28,419 32,153 13.71%
-
NP to SH 74,157 84,660 45,795 37,195 -20,005 28,139 32,153 13.71%
-
Tax Rate 20.37% 22.75% 30.30% 19.35% - 9.83% 11.27% -
Total Cost 434,231 447,856 454,479 333,784 330,466 279,934 181,974 14.31%
-
Net Worth 458,768 413,195 359,307 342,385 292,101 315,159 296,627 6.93%
Dividend
31/07/06 31/07/05 31/07/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Div 14,526 13,001 19,346 - - 5,999 9,989 5.92%
Div Payout % 19.59% 15.36% 42.25% - - 21.32% 31.07% -
Equity
31/07/06 31/07/05 31/07/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 458,768 413,195 359,307 342,385 292,101 315,159 296,627 6.93%
NOSH 179,909 184,462 189,109 200,225 200,069 199,999 199,789 -1.59%
Ratio Analysis
31/07/06 31/07/05 31/07/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
NP Margin 14.59% 15.90% 9.15% 10.03% -3.01% 9.22% 15.02% -
ROE 16.16% 20.49% 12.75% 10.86% -6.85% 8.93% 10.84% -
Per Share
31/07/06 31/07/05 31/07/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 282.58 288.69 264.54 185.28 160.36 154.18 107.18 16.08%
EPS 41.22 45.90 24.22 18.58 -10.00 14.07 16.09 15.56%
DPS 8.07 7.05 10.23 0.00 0.00 3.00 5.00 7.64%
NAPS 2.55 2.24 1.90 1.71 1.46 1.5758 1.4847 8.67%
Adjusted Per Share Value based on latest NOSH - 200,225
31/07/06 31/07/05 31/07/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 243.25 254.79 239.37 177.50 153.50 147.54 102.45 14.22%
EPS 35.48 40.51 21.91 17.80 -9.57 13.46 15.38 13.72%
DPS 6.95 6.22 9.26 0.00 0.00 2.87 4.78 5.92%
NAPS 2.1951 1.977 1.7192 1.6382 1.3976 1.5079 1.4193 6.93%
Price Multiplier on Financial Quarter End Date
31/07/06 31/07/05 31/07/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 31/07/06 29/07/05 30/07/04 31/01/03 - - - -
Price 3.22 2.54 2.84 1.44 0.00 0.00 0.00 -
P/RPS 1.14 0.88 1.07 0.78 0.00 0.00 0.00 -
P/EPS 7.81 5.53 11.73 7.75 0.00 0.00 0.00 -
EY 12.80 18.07 8.53 12.90 0.00 0.00 0.00 -
DY 2.51 2.78 3.60 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.13 1.49 0.84 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/06 31/07/05 31/07/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 27/09/06 28/09/05 29/09/04 28/03/03 29/03/02 02/04/01 - -
Price 3.74 2.76 2.54 1.47 0.97 0.00 0.00 -
P/RPS 1.32 0.96 0.96 0.79 0.60 0.00 0.00 -
P/EPS 9.07 6.01 10.49 7.91 -9.70 0.00 0.00 -
EY 11.02 16.63 9.53 12.64 -10.31 0.00 0.00 -
DY 2.16 2.55 4.03 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.23 1.34 0.86 0.66 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