[SUBUR] QoQ Cumulative Quarter Result on 31-Oct-2004 [#1]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
22-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Oct-2004 [#1]
Profit Trend
QoQ- -50.23%
YoY- 66.26%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Cumulative Result
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Revenue 532,516 410,745 276,520 147,044 500,274 367,543 253,026 64.30%
PBT 109,597 81,162 54,887 30,886 65,705 43,239 29,384 140.69%
Tax -24,937 -20,353 -15,234 -8,094 -19,910 -11,457 -6,665 141.20%
NP 84,660 60,809 39,653 22,792 45,795 31,782 22,719 140.55%
-
NP to SH 84,660 60,809 39,653 22,792 45,795 31,782 22,719 140.55%
-
Tax Rate 22.75% 25.08% 27.76% 26.21% 30.30% 26.50% 22.68% -
Total Cost 447,856 349,936 236,867 124,252 454,479 335,761 230,307 55.85%
-
Net Worth 416,147 409,613 389,815 383,363 372,887 375,592 375,387 7.12%
Dividend
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Div 13,004 13,033 - - 9,812 9,884 - -
Div Payout % 15.36% 21.43% - - 21.43% 31.10% - -
Equity
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Net Worth 416,147 409,613 389,815 383,363 372,887 375,592 375,387 7.12%
NOSH 185,780 186,187 186,514 190,728 196,256 197,680 198,617 -4.36%
Ratio Analysis
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
NP Margin 15.90% 14.80% 14.34% 15.50% 9.15% 8.65% 8.98% -
ROE 20.34% 14.85% 10.17% 5.95% 12.28% 8.46% 6.05% -
Per Share
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 286.64 220.61 148.26 77.10 254.91 185.93 127.39 71.79%
EPS 45.57 32.66 21.26 11.95 23.48 16.16 11.48 150.91%
DPS 7.00 7.00 0.00 0.00 5.00 5.00 0.00 -
NAPS 2.24 2.20 2.09 2.01 1.90 1.90 1.89 12.00%
Adjusted Per Share Value based on latest NOSH - 190,728
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 283.04 218.32 146.97 78.16 265.90 195.35 134.49 64.29%
EPS 45.00 32.32 21.08 12.11 24.34 16.89 12.08 140.49%
DPS 6.91 6.93 0.00 0.00 5.22 5.25 0.00 -
NAPS 2.2119 2.1771 2.0719 2.0376 1.9819 1.9963 1.9952 7.12%
Price Multiplier on Financial Quarter End Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 -
Price 2.54 2.69 2.72 2.50 2.84 2.82 1.96 -
P/RPS 0.89 1.22 1.83 3.24 1.11 1.52 1.54 -30.64%
P/EPS 5.57 8.24 12.79 20.92 12.17 17.54 17.14 -52.76%
EY 17.94 12.14 7.82 4.78 8.22 5.70 5.84 111.46%
DY 2.76 2.60 0.00 0.00 1.76 1.77 0.00 -
P/NAPS 1.13 1.22 1.30 1.24 1.49 1.48 1.04 5.69%
Price Multiplier on Announcement Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 28/09/05 28/06/05 29/03/05 22/12/04 29/09/04 25/06/04 24/03/04 -
Price 2.76 2.58 2.55 2.36 2.54 2.79 2.76 -
P/RPS 0.96 1.17 1.72 3.06 1.00 1.50 2.17 -41.96%
P/EPS 6.06 7.90 11.99 19.75 10.89 17.35 24.13 -60.22%
EY 16.51 12.66 8.34 5.06 9.19 5.76 4.14 151.68%
DY 2.54 2.71 0.00 0.00 1.97 1.79 0.00 -
P/NAPS 1.23 1.17 1.22 1.17 1.34 1.47 1.46 -10.80%

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