[SUBUR] YoY TTM 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- 14.31%
YoY- 57.05%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
TTM Result
31/01/08 31/01/07 31/01/06 31/01/05 31/07/03 31/01/04 31/07/02 CAGR
Revenue 565,017 547,797 507,506 523,768 379,389 444,749 344,794 9.38%
PBT 50,377 96,101 107,198 91,208 58,469 54,684 3,217 64.80%
Tax -11,104 -24,881 -17,830 -28,479 -15,562 -14,742 -1,347 46.67%
NP 39,273 71,220 89,368 62,729 42,907 39,942 1,870 73.82%
-
NP to SH 39,273 71,220 89,368 62,729 42,907 39,942 1,870 73.82%
-
Tax Rate 22.04% 25.89% 16.63% 31.22% 26.62% 26.96% 41.87% -
Total Cost 525,744 476,577 418,138 461,039 336,482 404,807 342,924 8.06%
-
Net Worth 539,746 360,094 454,315 389,386 362,256 373,440 301,912 11.12%
Dividend
31/01/08 31/01/07 31/01/06 31/01/05 31/07/03 31/01/04 31/07/02 CAGR
Div - 14,526 13,001 9,455 - 9,891 - -
Div Payout % - 20.40% 14.55% 15.07% - 24.76% - -
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 539,746 360,094 454,315 389,386 362,256 373,440 301,912 11.12%
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 6.95% 13.00% 17.61% 11.98% 11.31% 8.98% 0.54% -
ROE 7.28% 19.78% 19.67% 16.11% 11.84% 10.70% 0.62% -
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 314.05 304.25 277.04 281.13 190.61 225.09 172.45 11.50%
EPS 21.83 39.56 48.78 33.67 21.56 20.21 0.94 77.02%
DPS 0.00 8.00 7.00 5.08 0.00 5.00 0.00 -
NAPS 3.00 2.00 2.48 2.09 1.82 1.89 1.51 13.27%
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 270.34 262.10 242.83 250.61 181.53 212.80 164.97 9.38%
EPS 18.79 34.08 42.76 30.01 20.53 19.11 0.89 73.99%
DPS 0.00 6.95 6.22 4.52 0.00 4.73 0.00 -
NAPS 2.5825 1.7229 2.1738 1.8631 1.7333 1.7868 1.4446 11.12%
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 1.08 1.64 0.99 0.97 0.99 0.87 1.02 1.04%
P/EPS 15.58 12.59 5.60 8.08 8.77 9.70 188.18 -36.39%
EY 6.42 7.94 17.87 12.38 11.41 10.31 0.53 57.29%
DY 0.00 1.61 2.56 1.87 0.00 2.55 0.00 -
P/NAPS 1.13 2.49 1.10 1.30 1.04 1.04 1.17 -0.62%
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 1.03 1.64 0.99 0.91 0.89 1.23 0.78 5.17%
P/EPS 14.84 12.64 5.64 7.57 7.89 13.65 144.34 -33.83%
EY 6.74 7.91 17.74 13.20 12.68 7.32 0.69 51.26%
DY 0.00 1.60 2.55 1.99 0.00 1.81 0.00 -
P/NAPS 1.08 2.50 1.11 1.22 0.93 1.46 0.89 3.57%

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