[SUBUR] YoY TTM 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- -11.34%
YoY- 56.38%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
TTM Result
31/10/06 31/10/05 31/10/04 31/10/03 30/04/02 30/04/01 30/04/00 CAGR
Revenue 540,808 503,793 503,885 422,763 330,041 309,616 285,989 10.28%
PBT 101,733 105,366 79,302 53,112 -13,957 14,718 49,163 11.82%
Tax -22,754 -21,120 -24,424 -15,072 5,450 1,985 -5,294 25.11%
NP 78,979 84,246 54,878 38,040 -8,507 16,703 43,869 9.45%
-
NP to SH 78,979 84,246 54,878 38,040 -14,931 12,483 43,869 9.45%
-
Tax Rate 22.37% 20.04% 30.80% 28.38% - -13.49% 10.77% -
Total Cost 461,829 419,547 449,007 384,723 338,548 292,913 242,120 10.43%
-
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 14,526 13,001 9,455 9,891 - 5,999 9,989 5.92%
Div Payout % 18.39% 15.43% 17.23% 26.00% - 48.07% 22.77% -
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 14.60% 16.72% 10.89% 9.00% -2.58% 5.39% 15.34% -
ROE 21.94% 19.50% 14.31% 10.39% -5.14% 4.02% 18.45% -
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 300.43 273.98 264.19 213.71 165.89 154.81 143.04 12.08%
EPS 43.87 45.82 28.77 19.23 -7.51 6.24 21.94 11.23%
DPS 8.00 7.00 4.96 5.00 0.00 3.00 5.00 7.49%
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 258.76 241.05 241.09 202.28 157.91 148.14 136.84 10.28%
EPS 37.79 40.31 26.26 18.20 -7.14 5.97 20.99 9.45%
DPS 6.95 6.22 4.52 4.73 0.00 2.87 4.78 5.92%
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 1.36 0.99 0.95 0.87 0.63 0.00 0.00 -
P/EPS 9.30 5.89 8.69 9.67 -13.99 0.00 0.00 -
EY 10.75 16.97 11.51 10.34 -7.15 0.00 0.00 -
DY 1.96 2.59 1.98 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 1.61 0.99 0.89 0.87 0.63 0.00 0.00 -
P/EPS 11.03 5.89 8.20 9.62 -13.99 0.00 0.00 -
EY 9.06 16.97 12.19 10.39 -7.15 0.00 0.00 -
DY 1.65 2.59 2.10 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