[SUBUR] QoQ Cumulative Quarter 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- 73.98%
YoY- 74.54%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Cumulative Result
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Revenue 118,321 532,516 410,745 276,520 147,044 500,274 367,543 -52.93%
PBT 26,655 109,597 81,162 54,887 30,886 65,705 43,239 -27.50%
Tax -4,277 -24,937 -20,353 -15,234 -8,094 -19,910 -11,457 -48.06%
NP 22,378 84,660 60,809 39,653 22,792 45,795 31,782 -20.80%
-
NP to SH 22,378 84,660 60,809 39,653 22,792 45,795 31,782 -20.80%
-
Tax Rate 16.05% 22.75% 25.08% 27.76% 26.21% 30.30% 26.50% -
Total Cost 95,943 447,856 349,936 236,867 124,252 454,479 335,761 -56.51%
-
Net Worth 432,114 416,147 409,613 389,815 383,363 372,887 375,592 9.76%
Dividend
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Div - 13,004 13,033 - - 9,812 9,884 -
Div Payout % - 15.36% 21.43% - - 21.43% 31.10% -
Equity
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Net Worth 432,114 416,147 409,613 389,815 383,363 372,887 375,592 9.76%
NOSH 183,878 185,780 186,187 186,514 190,728 196,256 197,680 -4.69%
Ratio Analysis
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
NP Margin 18.91% 15.90% 14.80% 14.34% 15.50% 9.15% 8.65% -
ROE 5.18% 20.34% 14.85% 10.17% 5.95% 12.28% 8.46% -
Per Share
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 64.35 286.64 220.61 148.26 77.10 254.91 185.93 -50.61%
EPS 12.17 45.57 32.66 21.26 11.95 23.48 16.16 -17.18%
DPS 0.00 7.00 7.00 0.00 0.00 5.00 5.00 -
NAPS 2.35 2.24 2.20 2.09 2.01 1.90 1.90 15.17%
Adjusted Per Share Value based on latest NOSH - 186,309
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 56.61 254.79 196.53 132.31 70.36 239.37 175.86 -52.93%
EPS 10.71 40.51 29.10 18.97 10.91 21.91 15.21 -20.80%
DPS 0.00 6.22 6.24 0.00 0.00 4.70 4.73 -
NAPS 2.0675 1.9911 1.9599 1.8651 1.8343 1.7842 1.7971 9.76%
Price Multiplier on Financial Quarter End Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 -
Price 2.70 2.54 2.69 2.72 2.50 2.84 2.82 -
P/RPS 4.20 0.89 1.22 1.83 3.24 1.11 1.52 96.54%
P/EPS 22.19 5.57 8.24 12.79 20.92 12.17 17.54 16.92%
EY 4.51 17.94 12.14 7.82 4.78 8.22 5.70 -14.41%
DY 0.00 2.76 2.60 0.00 0.00 1.76 1.77 -
P/NAPS 1.15 1.13 1.22 1.30 1.24 1.49 1.48 -15.44%
Price Multiplier on Announcement Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 28/12/05 28/09/05 28/06/05 29/03/05 22/12/04 29/09/04 25/06/04 -
Price 2.70 2.76 2.58 2.55 2.36 2.54 2.79 -
P/RPS 4.20 0.96 1.17 1.72 3.06 1.00 1.50 98.28%
P/EPS 22.19 6.06 7.90 11.99 19.75 10.89 17.35 17.77%
EY 4.51 16.51 12.66 8.34 5.06 9.19 5.76 -15.01%
DY 0.00 2.54 2.71 0.00 0.00 1.97 1.79 -
P/NAPS 1.15 1.23 1.17 1.22 1.17 1.34 1.47 -15.05%

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