[SUBUR] QoQ Cumulative Quarter Result on 31-Jul-2005 [#4]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
28-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Jul-2005 [#4]
Profit Trend
QoQ- 39.22%
YoY- 84.87%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Cumulative Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 384,157 251,510 118,321 532,516 410,745 276,520 147,044 90.02%
PBT 74,517 52,488 26,655 109,597 81,162 54,887 30,886 80.17%
Tax -14,231 -8,127 -4,277 -24,937 -20,353 -15,234 -8,094 45.82%
NP 60,286 44,361 22,378 84,660 60,809 39,653 22,792 91.60%
-
NP to SH 60,286 44,361 22,378 84,660 60,809 39,653 22,792 91.60%
-
Tax Rate 19.10% 15.48% 16.05% 22.75% 25.08% 27.76% 26.21% -
Total Cost 323,871 207,149 95,943 447,856 349,936 236,867 124,252 89.73%
-
Net Worth 466,411 455,172 432,114 416,147 409,613 389,815 383,363 14.00%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div 14,632 - - 13,004 13,033 - - -
Div Payout % 24.27% - - 15.36% 21.43% - - -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 466,411 455,172 432,114 416,147 409,613 389,815 383,363 14.00%
NOSH 182,906 183,537 183,878 185,780 186,187 186,514 190,728 -2.76%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin 15.69% 17.64% 18.91% 15.90% 14.80% 14.34% 15.50% -
ROE 12.93% 9.75% 5.18% 20.34% 14.85% 10.17% 5.95% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 210.03 137.03 64.35 286.64 220.61 148.26 77.10 95.41%
EPS 32.96 24.17 12.17 45.57 32.66 21.26 11.95 97.03%
DPS 8.00 0.00 0.00 7.00 7.00 0.00 0.00 -
NAPS 2.55 2.48 2.35 2.24 2.20 2.09 2.01 17.24%
Adjusted Per Share Value based on latest NOSH - 184,462
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 204.18 133.68 62.89 283.04 218.32 146.97 78.16 90.01%
EPS 32.04 23.58 11.89 45.00 32.32 21.08 12.11 91.63%
DPS 7.78 0.00 0.00 6.91 6.93 0.00 0.00 -
NAPS 2.479 2.4193 2.2967 2.2119 2.1771 2.0719 2.0376 14.00%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 31/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 3.32 2.73 2.70 2.54 2.69 2.72 2.50 -
P/RPS 1.58 1.99 4.20 0.89 1.22 1.83 3.24 -38.12%
P/EPS 10.07 11.29 22.19 5.57 8.24 12.79 20.92 -38.66%
EY 9.93 8.85 4.51 17.94 12.14 7.82 4.78 63.02%
DY 2.41 0.00 0.00 2.76 2.60 0.00 0.00 -
P/NAPS 1.30 1.10 1.15 1.13 1.22 1.30 1.24 3.20%
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 26/06/06 29/03/06 28/12/05 28/09/05 28/06/05 29/03/05 22/12/04 -
Price 3.22 2.75 2.70 2.76 2.58 2.55 2.36 -
P/RPS 1.53 2.01 4.20 0.96 1.17 1.72 3.06 -37.08%
P/EPS 9.77 11.38 22.19 6.06 7.90 11.99 19.75 -37.53%
EY 10.24 8.79 4.51 16.51 12.66 8.34 5.06 60.19%
DY 2.48 0.00 0.00 2.54 2.71 0.00 0.00 -
P/NAPS 1.26 1.11 1.15 1.23 1.17 1.22 1.17 5.07%

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